{"text_format":"3","workbook":"xlsx","n_sheets":21,"sheets":["Checklist","Project Information","Dev Cash Flow","Dev Cost Breakdown","Professional Fees","Social Rent","Affordable Rent","Shared Ownership","Market Rent","Limited Equity","OutrightSale","Commercial","KEY KPI's","Summary","Cash Flow","Balance Sheet","I&E","Secured Funding","Graphs","Master Cost Page","Community Bond"],"not_rendered":{"charts":2,"images":8,"macros":1,"external_links":1,"defined_names":78,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"Checklist","index":0,"n_rows":413,"n_cols":17,"rows_kept":413,"merged":[[37,3,37,4]]}
["Appraisal Tool Completion Checklist"]
[]
[]
[]
["1.","All compulsory fields on Project Information tab completed ","Yes",{"$nulls":13},"Yes"]
[{"$nulls":16},"No"]
["2.","Check development period interest rate (cell H25 on Project Information tab)","Yes"]
[]
["3.","Check long term loan interest rate (cell H26 on Project Information tab)","Yes"]
[]
["4.","Development Cash flow completed","Yes",{"$nulls":13},"N/A"]
[]
["5.","Developemnt cost breakdown tab completed","Yes"]
[]
["6.","Professional Fee tab completed if being used","Yes"]
[]
["7.","Social Rent tab completed","N/A"]
[]
["8.","Affordable Rent tab completed","Yes"]
[]
["8.","Shared Ownership tab completed","Yes"]
[]
["9.","Market Rent tab completed","N/A"]
[]
["10.","Shared Equity tab completed","N/A"]
[]
["11.","Outright Sale tab completed","N/A"]
[]
["12.","Commercial tab completed","N/A"]
[]
["13.","Ensure number of units in Project Information agrees to individual tenure tabs ","Yes"]
[]
["14.","Warnings in table have been investigated","Yes"]
[]
[]
["Spreadsheet Checks"]
["Warnings will appear in the following table if applicable"]
[null,"Description if warning",null,"Tab to check if warning appears"]
["1.",{"$f":"IF('Project Information'!C27<'Project Information'!C26,\"Start on site date is before purchase completion\",\" \")","v":"Start on site date is before purchase completion"},{"$f":"IF(B39<>\" \",\"Please Check\",\" \")","v":"Please Check"},"Project Information"]
["2.",{"$f":"IF('Project Information'!C28<'Project Information'!C27,\"Practical competion date is before start on site\",\" \")","v":" "}," ","Project Information"]
["3.",{"$f":"IF('Project Information'!D23<>(+'Social Rent'!C21+'Affordable Rent'!C21+'Shared Ownership'!C21+'Market Rent'!C21+'Limited Equity'!C21+OutrightSale!C21+Commercial!C21),\"Units in Project Information do not agree to individual tenure tabs\",\" \")","v":" "}," ","Project Information"]
["4.",{"$f":"IF(AND(Summary!E16>0,SUM('Dev Cash Flow'!F18:F22)/Summary!D16<1000),\"Build cost is less than £1000 per Sq Mtr\",\" \")","v":" "}," ","Dev Cash Flow"]
["5.",{"$f":"IF(AND('Social Rent'!C21>0,'Social Rent'!P21>50%),\"1999 values are greater than 50% of OMV\",\" \")","v":" "}," ","Social Rent"]
["6.",{"$f":"IF(AND('Shared Ownership'!C21>0,'Shared Ownership'!K11<'Project Information'!C28),\"Date of Shared Ownership sales is before pracitical completion\",\" \")","v":" "}," ","HomeBuy"]
["7.",{"$f":"IF(AND('Limited Equity'!C21>0,'Limited Equity'!K11<'Project Information'!C28),\"Date of Equity Share sales is before practical completion\",\" \")","v":" "}," ","Shared Equity"]
["8.",{"$f":"IF(AND(OutrightSale!C21>0,OutrightSale!I11<'Project Information'!C28),\"Date of Outright sales is before practical completion\",\" \")","v":" "}," ","Outright Sale"]
{"$rows_empty":353}
["2017-09-21"]
[]
["2017-08-28"]
[]
[]
[]
["2017-08-16"]
[]
[]
["2017-08-03"]
[]
["2017-07-26"]
[]
["2013-06-15"]

{"sheet":"Project Information","index":1,"n_rows":412,"n_cols":70,"rows_kept":412,"merged":[[2,1,2,3],[32,2,32,3],[34,1,34,3],[36,3,37,3]]}
[null,"Appraisal Tool - Project Information",{"$nulls":22},"HCA Regions",null,"Item","Project Type","Rent/Programme Year","Project Build/Acquisition"]
[]
[null,"KEY",{"$nulls":22},"East of England"]
[null,"Manual Input (If applicable)",{"$nulls":22},"East Midlands"]
[null,"Formula with Manual Input Capability if needed",{"$nulls":22},"London"]
[null,"Protected cells "]
[null,"** denotes compulsory field",{"$nulls":22},"North East",null,"Aberdeen City"]
[{"$nulls":24},"North West",null,"Aberdeenshire"]
[null,"Project Details",{"$nulls":4},"Other Information",{"$nulls":13},1,null,"Yes",null,"South East",null,"Adur","Social Rent","2017/18","Design & Build",null,{"$f":"+C25","v":"2022-04-01"},{"$f":"+AF9+31","v":"2022-05-02"},{"$f":"+AG9+31","v":"2022-06-02"},"2022-07-03","2022-08-03","2022-09-03","2022-10-04","2022-11-04","2022-12-05","2023-01-05","2023-02-05","2023-03-08","2023-04-08","2023-05-09","2023-06-09","2023-07-10","2023-08-10","2023-09-10","2023-10-11","2023-11-11","2023-12-12","2024-01-12","2024-02-12","2024-03-14","2024-04-14","2024-05-15","2024-06-15","2024-07-16","2024-08-16","2024-09-16","2024-10-17","2024-11-17","2024-12-18","2025-01-18","2025-02-18","2025-03-21","2025-04-21",null,"YES"]
[null,"Project Name","Langley CLT 14 units LHA rent","**",null,null,"Local Authority","Manchester","**",{"$nulls":11},2,null,"No",null,"South West",null,"Allerdale","Affordable Rent","2018/19","Off the Shelf",{"$nulls":39},"NO"]
[null,"Project Manager","Langley CLT",{"$nulls":17},3,{"$nulls":3},"West Midlands",null,"Alnwick","Shared Ownership","2019/20","Traditional"]
[{"$nulls":6},"HCA Region","North West",{"$nulls":12},4,{"$nulls":3},"Yorkshire & Humber",null,"Amber Valley","Intermediate Market Rent","2020/21"]
[null,"Procurement Type","Traditional","**",{"$nulls":16},5,{"$nulls":5},"Angus","Market Rent","2021/22"]
[{"$nulls":20},6,{"$nulls":5},"Argyll and Bute","Limited Equity","2022/23"]
[null,"Project Mix",null,"No of Units",{"$nulls":3},{"$f":"IF(H14=\"NO\",\"A Bid Gateway will have to be completed for the project to progress through Approval.\",\"\")","v":""},{"$nulls":12},7,{"$nulls":5},"Arun","Outright Sale","2023/24"]
[null,"Tenure Type - 1","Affordable Rent",{"v":14,"d":"14 "},"**",null,"Rent Year","2023/24","**",{"$nulls":11},8,{"$nulls":5},"Ashfield","Commercial","2024/25"]
[null,"Tenure Type - 2",null,null,"**",{"$nulls":15},9,{"$nulls":5},"Ashford",null,"2025/26"]
[null,"Tenure Type - 3",null,null,"**",null,"HCA Allocation Year (If applicable)","2022/23",{"$nulls":12},10,{"$nulls":5},"Aylesbury Vale",null,"2026/27"]
[null,"Tenure Type - 4",null,null,"**",{"$nulls":15},11,{"$nulls":5},"Babergh",null,"2027/28"]
[null,"Tenure Type - 5",null,null,"**",null,"Date Last Updated","03.06.2021",{"$nulls":12},12,{"$nulls":5},"Barking and Dagenham",null,"2028/29"]
[null,"Tenure Type - 6",null,null,"**",{"$nulls":15},13,{"$nulls":5},"Barnet",null,"2029/30"]
[null,"Tenure Type - 7",null,null,"**",null,"Using Professional Fee Tab ?","NO",{"$nulls":12},14,{"$nulls":5},"Barnsley",null,"2030/31"]
[{"$nulls":3},{"$f":"SUM(D16:D22)","v":{"v":14,"d":"14 "}},null,null,"Professional Fee % of Build Costs (If not using tab)",{"v":0.125,"d":"12.5%"},{"$nulls":12},15,{"$nulls":5},"Barrow-in-Furness",null,"2031/32"]
[null,"Cash Flow Dates",{"$nulls":18},16,{"$nulls":5},"Basildon",null,"2032/33"]
[null,"Appraisal Start (Protected cell cannot be overwritten)",{"$f":"IF(OR(MONTH(C26)=1,MONTH(C26)=2,MONTH(C26)=3),DATEVALUE(\"01/04\"&\"/\"&YEAR(C26)-1),DATEVALUE(\"01/04\"&\"/\"&YEAR(C26)))","v":"2022-04-01"},null,null,"Assumptions",{"$nulls":14},17,{"$nulls":5},"Basingstoke and Deane",null,"2033/34"]
[null,"Purchase Completion (Land Acqusition)","2022-07-14","**",null,"Interest Rate Dev Loan",null,{"v":0.075,"d":"7.5%"},"**",{"$nulls":11},18,{"$nulls":5},"Bassetlaw",null,"2034/35"]
[null,"Start on Site","2022-04-14","**",null,"Interest Rate Long Term Loan",null,{"v":0.045,"d":"4.5%"},"**",{"$nulls":11},19,{"$nulls":5},"Bath and North East Somerset",null,"2035/36"]
[null,"Practical Completion","2023-04-14","**",{"$f":"MONTH(C27)","v":4},"Length of Long Term Loan Years",null,50,"**",{"$nulls":11},20,{"$nulls":5},"Bedford",null,"2036/37"]
[{"$nulls":4},{"$f":"MONTH(C28)","v":4},"Discount rate",null,{"v":0.06,"d":"6.0%"},"**",{"$nulls":11},21,{"$nulls":5},"Berwick upon Tweed",null,"2037/38"]
[null,"Last Sales Completion",null,null,{"$f":"YEAR(C27)","v":2022},{"$nulls":15},22,{"$nulls":5},"Bexley",null,"2038/39"]
[{"$nulls":4},{"$f":"YEAR(C28)","v":{"v":2023,"d":"2,023 "}},"General Needs",{"$nulls":14},23,{"$nulls":5},"Birmingham",null,"2039/40"]
[{"$nulls":5},"Management Costs Per Unit",null,{"v":424,"d":"£424"},"**",{"$nulls":11},24,{"$nulls":5},"Blaby",null,"2040/41"]
[null,"Contract Term - weeks",{"$f":"(C28-C27)/7","v":{"v":52.142857142857146,"d":"52"}},null,null,"Maintenance Costs Per Unit",null,{"v":768,"d":"£768"},"**",{"$nulls":11},25,{"$nulls":5},"Blackburn",null,"2041/42"]
[{"$nulls":5},"Major Repairs Provision %age",null,{"v":0.004,"d":"0.4%"},"**",{"$nulls":11},26,{"$nulls":5},"Blackpool"]
[null,"GRANT",{"$nulls":3},"Voids",null,{"v":0.03,"d":"3.0%"},"**",{"$nulls":11},27,{"$nulls":5},"Blyth Valley"]
[null,"Source","Amount","Mth/Yr Rec'd",{"$nulls":16},28,{"$nulls":5},"Bolsover"]
[null,"HCA-Social/Affordable Rent",{"v":840000,"d":"840,000 "},"N/A","**","Shared Ownership",{"$nulls":14},29,{"$nulls":5},"Bolton"]
[null,"HCA -Shared Ownership /Shared Equity",{"v":0,"d":"0 "},null,"**","Equity Sold",null,{"v":0.5,"d":"50.00%"},"**",{"$nulls":11},30,{"$nulls":5},"Boston"]
[null,"Local Authority",{"v":0,"d":"0 "},null,"**","Rent Cap",null,{"v":0.0275,"d":"2.75%"},"**",{"$nulls":11},31,{"$nulls":5},"Bournemouth"]
[null,"Other ",{"v":0,"d":"0 "},null,"**",{"$nulls":15},32,{"$nulls":5},"Bracknell Forest"]
[{"$nulls":4},"**","Inflation",{"$nulls":14},33,{"$nulls":5},"Bradford"]
[null,"TOTAL",{"$f":"SUM(C37:C41)","v":{"v":840000,"d":"840,000 "}},null,null,"Social Rents inflation to 2019/20",null,{"v":0.03,"d":"3.0%"},{"$nulls":12},34,{"$nulls":5},"Braintree"]
[{"$nulls":5},"Rents (CPI plus 1%)",null,{"v":0.03,"d":"3.0%"},"**",{"$nulls":11},35,{"$nulls":5},"Breckland"]
[{"$nulls":5},"Management Costs",null,{"v":0.03,"d":"3.0%"},"**",{"$nulls":11},36,{"$nulls":5},"Brent"]
[{"$nulls":5},"Maintenance Costs",null,{"v":0.03,"d":"3.0%"},"**",{"$nulls":11},37,{"$nulls":5},"Brentwood"]
[{"$nulls":20},38,{"$nulls":5},"Bridgnorth"]
[null,"Commercial Property Assumptions",{"$nulls":3},"Community Bond Assumptions",{"$nulls":14},39,{"$nulls":5},"Brighton and Hove"]
[null,"Management Costs per unit",null,{"v":260,"d":"£260"},null,"Amount",null,0,{"$nulls":12},40,{"$nulls":5},"Bristol"]
[null,"Maintenance Costs per unit",null,{"v":260,"d":"£260"},null,"Month/Year Rec'd",null,"2019-12-01",{"$nulls":12},41,{"$nulls":5},"Broadland"]
[null,"Voids Rate",null,{"v":0.05,"d":"5.0%"},null,"Interest Rate",null,{"v":0.05,"d":"5.0%"},"**",{"$nulls":11},42,{"$nulls":5},"Bromley"]
[null,"Rental Inflation",null,{"v":0.03,"d":"3.0%"},null,"Bullet Repayment Term/Capital repayment holiday (Yrs)",null,5,"**",{"$nulls":11},43,{"$nulls":5},"Bromsgrove"]
[null,"Management Costs Inflation",null,{"v":0.03,"d":"3.0%"},null,"Roll up Interest",null,"Yes","**",{"$nulls":11},44,{"$nulls":5},"Broxbourne"]
[null,"Maintenance Costs Inflation",null,{"v":0.03,"d":"3.0%"},null,"Bullet Repayment",null,"Yes","**",{"$nulls":11},45,{"$nulls":5},"Broxtowe"]
[{"$nulls":5},"Repayment Term (Yrs)",null,5,"**",{"$nulls":11},46,{"$nulls":5},"Burnley"]
[{"$nulls":20},47,{"$nulls":5},"Calderdale"]
[{"$nulls":20},48,{"$nulls":5},"Cambridge"]
[{"$nulls":20},49,{"$nulls":5},"Camden"]
[{"$nulls":20},50,{"$nulls":5},"Cannock Chase"]
[{"$nulls":26},"Canterbury"]
[{"$nulls":26},"Caradon"]
[{"$nulls":26},"Carlisle"]
[{"$nulls":26},"Carrick"]
[{"$nulls":26},"Castle Morpeth"]
[{"$nulls":26},"Castle Point"]
[{"$nulls":26},"Charnwood"]
[{"$nulls":26},"Chelmsford"]
[{"$nulls":26},"Cheltenham"]
[{"$nulls":26},"Cherwell"]
[{"$nulls":26},"Chester"]
[{"$nulls":26},"Chesterfield"]
[{"$nulls":26},"Chester-le-Street"]
[{"$nulls":26},"Chichester"]
[{"$nulls":26},"Chiltern"]
[{"$nulls":26},"Chorley"]
[{"$nulls":26},"Christchurch"]
[{"$nulls":26},"City of Edinburgh"]
[{"$nulls":26},"City of Glasgow"]
[{"$nulls":26},"City of London"]
[{"$nulls":26},"Clackmannanshire"]
[{"$nulls":26},"Colchester"]
[{"$nulls":26},"Congleton"]
[{"$nulls":26},"Copeland"]
[{"$nulls":26},"Corby"]
[{"$nulls":26},"Cotswold"]
[{"$nulls":26},"Coventry"]
[{"$nulls":26},"Craven"]
[{"$nulls":26},"Crawley"]
[{"$nulls":26},"Crewe and Nantwich"]
[{"$nulls":26},"Croydon"]
[{"$nulls":26},"Dacorum"]
[{"$nulls":26},"Darlington"]
[{"$nulls":26},"Dartford"]
[{"$nulls":26},"Daventry"]
[{"$nulls":26},"Derby"]
[{"$nulls":26},"Derbyshire Dales"]
[{"$nulls":26},"Derwentside"]
[{"$nulls":26},"Doncaster"]
[{"$nulls":26},"Dover"]
[{"$nulls":26},"Dudley"]
[{"$nulls":26},"Dumfries and Galloway"]
[{"$nulls":26},"Dundee City"]
[{"$nulls":26},"Durham"]
[{"$nulls":26},"Ealing"]
[{"$nulls":26},"Easington"]
[{"$nulls":26},"East Ayrshire"]
[{"$nulls":26},"East Cambridgeshire"]
[{"$nulls":26},"East Devon"]
[{"$nulls":26},"East Dorset"]
[{"$nulls":26},"East Dunbartonshire"]
[{"$nulls":26},"East Hampshire"]
[{"$nulls":26},"East Hertfordshire"]
[{"$nulls":26},"East Lindsey"]
[{"$nulls":26},"East Lothian"]
[{"$nulls":26},"East Northamptonshire"]
[{"$nulls":26},"East Renfrewshire"]
[{"$nulls":26},"East Riding"]
[{"$nulls":26},"East Staffordshire"]
[{"$nulls":26},"Eastbourne"]
[{"$nulls":26},"Eastleigh"]
[{"$nulls":26},"Eden"]
[{"$nulls":26},"Ellesmere Port and Neston"]
[{"$nulls":26},"Elmbridge"]
[{"$nulls":26},"Enfield"]
[{"$nulls":26},"Epping Forest"]
[{"$nulls":26},"Epsom and Ewell"]
[{"$nulls":26},"Erewash"]
[{"$nulls":26},"Exeter"]
[{"$nulls":26},"Falkirk"]
[{"$nulls":26},"Fareham"]
[{"$nulls":26},"Fenland"]
[{"$nulls":26},"Fife"]
[{"$nulls":26},"Forest Heath"]
[{"$nulls":26},"Forest of Dean"]
[{"$nulls":26},"Fylde"]
[{"$nulls":26},"Gateshead"]
[{"$nulls":26},"Gedling"]
[{"$nulls":26},"Glasgow City"]
[{"$nulls":26},"Gloucester"]
[{"$nulls":26},"Gosport"]
[{"$nulls":26},"Gravesham"]
[{"$nulls":26},"Great Yarmouth"]
[{"$nulls":26},"Greenwich"]
[{"$nulls":26},"Guildford"]
[{"$nulls":26},"Hackney"]
[{"$nulls":26},"Halton"]
[{"$nulls":26},"Hambleton"]
[{"$nulls":26},"Hammersmith"]
[{"$nulls":26},"Harborough"]
[{"$nulls":26},"Haringey"]
[{"$nulls":26},"Harlow"]
[{"$nulls":26},"Harrogate"]
[{"$nulls":26},"Harrow"]
[{"$nulls":26},"Hart"]
[{"$nulls":26},"Hartlepool"]
[{"$nulls":26},"Hastings"]
[{"$nulls":26},"Havant"]
[{"$nulls":26},"Havering"]
[{"$nulls":26},"Herefordshire"]
[{"$nulls":26},"Hertsmere"]
[{"$nulls":26},"High Peak"]
[{"$nulls":26},"Highland"]
[{"$nulls":26},"Hillingdon"]
[{"$nulls":26},"Hinckley and Bosworth"]
[{"$nulls":26},"Horsham"]
[{"$nulls":26},"Hounslow"]
[{"$nulls":26},"Huntingdon"]
[{"$nulls":26},"Hyndburn"]
[{"$nulls":26},"Inverclyde"]
[{"$nulls":26},"Ipswich"]
[{"$nulls":26},"Isle of Wight"]
[{"$nulls":26},"Isles of Scilly"]
[{"$nulls":26},"Islington"]
[{"$nulls":26},"Kennet"]
[{"$nulls":26},"Kensington and Chelsea"]
[{"$nulls":26},"Kerrier"]
[{"$nulls":26},"Kettering"]
[{"$nulls":26},"Kings Lynn and West Norfolk"]
[{"$nulls":26},"Kingston Upon Hull"]
[{"$nulls":26},"Kingston Upon Thames"]
[{"$nulls":26},"Kirklees"]
[{"$nulls":26},"Knowsley"]
[{"$nulls":26},"Lambeth"]
[{"$nulls":26},"Lancaster"]
[{"$nulls":26},"Leeds"]
[{"$nulls":26},"Leicester"]
[{"$nulls":26},"Lewes"]
[{"$nulls":26},"Lewisham"]
[{"$nulls":26},"Lichfield"]
[{"$nulls":26},"Lincoln"]
[{"$nulls":26},"Liverpool"]
[{"$nulls":26},"Luton"]
[{"$nulls":26},"Macclesfield"]
[{"$nulls":26},"Maidstone"]
[{"$nulls":26},"Maldon"]
[{"$nulls":26},"Malvern Hills District"]
[{"$nulls":26},"Manchester"]
[{"$nulls":26},"Mansfield"]
[{"$nulls":26},"Melton"]
[{"$nulls":26},"Mendip"]
[{"$nulls":26},"Merton"]
[{"$nulls":26},"Mid Bedfordshire"]
[{"$nulls":26},"Mid Devon"]
[{"$nulls":26},"Mid Suffolk"]
[{"$nulls":26},"Mid Sussex"]
[{"$nulls":26},"Middlesbrough"]
[{"$nulls":26},"Midlothian"]
[{"$nulls":26},"Milton Keynes"]
[{"$nulls":26},"Mole Valley"]
[{"$nulls":26},"Moray"]
[{"$nulls":26},"New Forest"]
[{"$nulls":26},"Newark"]
[{"$nulls":26},"Newcastle upon Tyne"]
[{"$nulls":26},"Newcastle under Lyme"]
[{"$nulls":26},"Newham"]
[{"$nulls":26},"North Ayrshire"]
[{"$nulls":26},"North Cornwall"]
[{"$nulls":26},"North Devon"]
[{"$nulls":26},"North Dorset"]
[{"$nulls":26},"North East Derbyshire"]
[{"$nulls":26},"North East Lincolnshire"]
[{"$nulls":26},"North Hertfordshire"]
[{"$nulls":26},"North Kesteven"]
[{"$nulls":26},"North Lanarkshire"]
[{"$nulls":26},"North Lincolnshire"]
[{"$nulls":26},"North Norfolk"]
[{"$nulls":26},"North Shropshire"]
[{"$nulls":26},"North Tyneside"]
[{"$nulls":26},"North West Leicestershire"]
[{"$nulls":26},"North Warwickshire"]
[{"$nulls":26},"North West Somerset"]
[{"$nulls":26},"North Wiltshire"]
[{"$nulls":26},"Northampton"]
[{"$nulls":26},"Norwich"]
[{"$nulls":26},"Nottingham"]
[{"$nulls":26},"Nuneaton and Bedworth"]
[{"$nulls":26},"Oadby and Wigston"]
[{"$nulls":26},"Oldham"]
[{"$nulls":26},"Orkney Islands"]
[{"$nulls":26},"Oswestry"]
[{"$nulls":26},"Oxford"]
[{"$nulls":26},"Pendle"]
[{"$nulls":26},"Penwith"]
[{"$nulls":26},"Pert and Kinross"]
[{"$nulls":26},"Peterborough"]
[{"$nulls":26},"Plymouth"]
[{"$nulls":26},"Poole"]
[{"$nulls":26},"Portsmouth"]
[{"$nulls":26},"Preston"]
[{"$nulls":26},"Purbeck"]
[{"$nulls":26},"Reading"]
[{"$nulls":26},"Redbridge"]
[{"$nulls":26},"Redcar and Cleveland"]
[{"$nulls":26},"Redditch"]
[{"$nulls":26},"Reigate and Banstead"]
[{"$nulls":26},"Renfrewshire"]
[{"$nulls":26},"Restormel"]
[{"$nulls":26},"Ribble Valley"]
[{"$nulls":26},"Richmond Upon Thames"]
[{"$nulls":26},"Richmondshire"]
[{"$nulls":26},"Rochdale"]
[{"$nulls":26},"Rochford"]
[{"$nulls":26},"Rossendale"]
[{"$nulls":26},"Rother"]
[{"$nulls":26},"Rotherham"]
[{"$nulls":26},"Rugby"]
[{"$nulls":26},"Runnymede"]
[{"$nulls":26},"Rushcliffe"]
[{"$nulls":26},"Rushmoor"]
[{"$nulls":26},"Rutland"]
[{"$nulls":26},"Ryedale"]
[{"$nulls":26},"Salford"]
[{"$nulls":26},"Salisbury"]
[{"$nulls":26},"Sandwell"]
[{"$nulls":26},"Scarborough"]
[{"$nulls":26},"Scottish Borders"]
[{"$nulls":26},"Sedgefield"]
[{"$nulls":26},"Sedgemoor"]
[{"$nulls":26},"Sefton"]
[{"$nulls":26},"Selby"]
[{"$nulls":26},"Sevenoaks"]
[{"$nulls":26},"Sheffield"]
[{"$nulls":26},"Shepway"]
[{"$nulls":26},"Shetland Islands"]
[{"$nulls":26},"Shrewsbury and Atcham"]
[{"$nulls":26},"Slough"]
[{"$nulls":26},"Solihull"]
[{"$nulls":26},"South Ayrshire"]
[{"$nulls":26},"South Bedfordshire"]
[{"$nulls":26},"South Bucks"]
[{"$nulls":26},"South Cambridgeshire"]
[{"$nulls":26},"South Derbyshire"]
[{"$nulls":26},"South Gloucestershire"]
[{"$nulls":26},"South Hams"]
[{"$nulls":26},"South Holland"]
[{"$nulls":26},"South Kesteven"]
[{"$nulls":26},"South Lakeland"]
[{"$nulls":26},"South Lanarkshire"]
[{"$nulls":26},"South Norfolk"]
[{"$nulls":26},"South Northamptonshire"]
[{"$nulls":26},"South Oxfordshire"]
[{"$nulls":26},"South Ribble"]
[{"$nulls":26},"South Shropshire"]
[{"$nulls":26},"South Somerset"]
[{"$nulls":26},"South Staffordshire"]
[{"$nulls":26},"South Tyneside"]
[{"$nulls":26},"Southampton"]
[{"$nulls":26},"Southend-on-Sea"]
[{"$nulls":26},"Southwark"]
[{"$nulls":26},"Spelthorne"]
[{"$nulls":26},"St Albans"]
[{"$nulls":26},"St Edmundsbury"]
[{"$nulls":26},"St Helens"]
[{"$nulls":26},"Stafford"]
[{"$nulls":26},"Staffordshire Moorland"]
[{"$nulls":26},"Stevenage"]
[{"$nulls":26},"Stirling"]
[{"$nulls":26},"Stockport"]
[{"$nulls":26},"Stockton-on-Tees"]
[{"$nulls":26},"Stoke-on-Trent"]
[{"$nulls":26},"Stratford Upon Avon"]
[{"$nulls":26},"Stroud"]
[{"$nulls":26},"Suffolk Coastal"]
[{"$nulls":26},"Sunderland"]
[{"$nulls":26},"Surrey Heath"]
[{"$nulls":26},"Sutton"]
[{"$nulls":26},"Swale"]
[{"$nulls":26},"Swindon"]
[{"$nulls":26},"Tameside"]
[{"$nulls":26},"Tamworth"]
[{"$nulls":26},"Tandridge"]
[{"$nulls":26},"Taunton Deane"]
[{"$nulls":26},"Teesdale"]
[{"$nulls":26},"Teignbridge"]
[{"$nulls":26},"Tendring"]
[{"$nulls":26},"Test Valley"]
[{"$nulls":26},"Tewkesbury"]
[{"$nulls":26},"Thanet"]
[{"$nulls":26},"The Medway Towns"]
[{"$nulls":26},"The Wrekin"]
[{"$nulls":26},"Three Rivers"]
[{"$nulls":26},"Thurrock"]
[{"$nulls":26},"Tonbridge and Malling"]
[{"$nulls":26},"Torbay"]
[{"$nulls":26},"Torridge"]
[{"$nulls":26},"Tower Hamlets"]
[{"$nulls":26},"Trafford"]
[{"$nulls":26},"Tunbridge Wells"]
[{"$nulls":26},"Tynedale"]
[{"$nulls":26},"Uttlesford"]
[{"$nulls":26},"Vale of White Horse"]
[{"$nulls":26},"Vale Royal"]
[{"$nulls":26},"Wakefield"]
[{"$nulls":26},"Walsall"]
[{"$nulls":26},"Waltham Forest"]
[{"$nulls":26},"Wandsworth"]
[{"$nulls":26},"Wansbeck"]
[{"$nulls":26},"Warrington"]
[{"$nulls":26},"Warwick"]
[{"$nulls":26},"Watford"]
[{"$nulls":26},"Waveney"]
[{"$nulls":26},"Waverley"]
[{"$nulls":26},"Wealden"]
[{"$nulls":26},"Wear Valley"]
[{"$nulls":26},"Wellingborough"]
[{"$nulls":26},"Welwyn Hatfield"]
[{"$nulls":26},"West Berkshire"]
[{"$nulls":26},"West Devon"]
[{"$nulls":26},"West Dorset"]
[{"$nulls":26},"West Dumbartonshire"]
[{"$nulls":26},"West Lancashire"]
[{"$nulls":26},"West Lindsey"]
[{"$nulls":26},"West Lothian"]
[{"$nulls":26},"West Oxfordshire"]
[{"$nulls":26},"West Somerset"]
[{"$nulls":26},"West Wiltshire"]
[{"$nulls":26},"Western Isles"]
[{"$nulls":26},"Westminster"]
[{"$nulls":26},"Weymouth and Portland"]
[{"$nulls":26},"Wigan"]
[{"$nulls":26},"Winchester"]
[{"$nulls":26},"Windsor and Maidenhead"]
[{"$nulls":26},"Wirral"]
[{"$nulls":26},"Woking"]
[{"$nulls":26},"Wokingham"]
[{"$nulls":26},"Wolverhampton"]
[{"$nulls":26},"Worcester City"]
[{"$nulls":26},"Worthing"]
[{"$nulls":26},"Wychavon"]
[{"$nulls":26},"Wycombe"]
[{"$nulls":26},"Wyre"]
[{"$nulls":26},"Wyre Forest"]
[{"$nulls":26},"York"]
[]
[]
[]
[]
[]
[{"$nulls":27},"Scottish"]
[]
["2021-06-29"]
["2017-08-19"]
[]
["2013-06-11"]
["2011-03-28"]
[]
["2010-05-25"]
["2010-05-04"]
[]
[]
[]
[]
["2010-04-19"]

{"sheet":"Dev Cash Flow","index":2,"n_rows":406,"n_cols":47,"rows_kept":406,"merged":[[2,2,2,3],[9,0,10,1],[10,8,11,8],[12,8,13,8],[12,9,12,12]]}
[null,null,"Development Cash Flow"]
[]
[null,null,"KEY",{"$nulls":3},"Appraisal Tool Developed by"]
[null,null,"Manual Input (If applicable)",{"$nulls":3},"JonWatsonconsulting"]
[null,null,"Formula with Input Capability"]
[null,null,"** denotes compulsory field - enter 0 where N/A"]
[]
[{"$nulls":3},"Project Name",null,{"$f":"'Project Information'!C10","v":"Langley CLT 14 units LHA rent"}]
[]
[]
[{"$nulls":3},"KEY DATES"]
[{"$nulls":3},"Acquisition",null,{"$f":"IF('Project Information'!C26=\"\",\"PLEASE INPUT DATE\",MONTH('Project Information'!C26))","v":7},null,{"$f":"IF('Project Information'!C26=\"\",\"PLEASE INPUT DATE\",YEAR('Project Information'!C26))","v":2022}]
[{"$nulls":3},"Start On Site",null,{"$f":"IF('Project Information'!C27=\"\",\"PLEASE INPUT DATE\",MONTH('Project Information'!C27))","v":4},null,{"$f":"IF('Project Information'!C27=\"\",\"PLEASE INPUT DATE\",YEAR('Project Information'!C27))","v":2022}]
[null,null,{"$f":"'Project Information'!C13","v":"Traditional"},"Practical Completion",null,{"$f":"IF('Project Information'!C28=\"\",\"PLEASE INPUT DATE\",MONTH('Project Information'!C28))","v":4},null,{"$f":"IF('Project Information'!C28=\"\",\"PLEASE INPUT DATE\",YEAR('Project Information'!C28))","v":2023},null,{"$f":"IF(AND(MONTH(I17)=$F$13,YEAR(I17)=$H$13,MONTH(I17)=$F$14,YEAR(I17)=$H$14),\"Equal\",\"\")","v":""},{"$f":"IF(AND(MONTH(J17)=$F$13,YEAR(J17)=$H$13,MONTH(J17)=$F$14,YEAR(J17)=$H$14),\"Equal\",\"\")","v":""},{"$f":"IF(AND(MONTH(K17)=$F$13,YEAR(K17)=$H$13,MONTH(K17)=$F$14,YEAR(K17)=$H$14),\"Equal\",\"\")","v":""},{"$f":"IF(AND(MONTH(L17)=$F$13,YEAR(L17)=$H$13,MONTH(L17)=$F$14,YEAR(L17)=$H$14),\"Equal\",\"\")","v":""},"","","","","","","","",null,"","","","","","","","","","","","",null,"","","","","","","","","","","",""]
[{"$nulls":9},{"$f":"IF(AND(MONTH(I17)=$F$13,YEAR(I17)=$H$13),\"Start on Site\",\"\")","v":"Start on Site"},"","","","","","","","","","","",null,{"$f":"IF(AND(MONTH(V17)=$F$13,YEAR(V17)=$H$13),\"Start on Site\",\"\")","v":""},"","","","","","","","","","","",null,{"$f":"IF(AND(MONTH(AI17)=$F$13,YEAR(AI17)=$H$13),\"Start on Site\",\"\")","v":""},"","","","","","","","","","",""]
[{"$nulls":8},{"$f":"IF(AND(MONTH(I17)=$F$12,YEAR(I17)=$H$12),\"Purchase Completion\",IF(AND(MONTH(I17)=$F$13,YEAR(I17)=$H$13),\"Start on Site\",IF(AND(MONTH(I17)=$F$14,YEAR(I17)=$H$14),\"Practical Completion\",\"\")))","v":"Start on Site"},{"$f":"IF(AND(MONTH(J17)=$F$12,YEAR(J17)=$H$12),\"Purchase Completion\",IF(AND(MONTH(J17)=$F$13,YEAR(J17)=$H$13),\"Start on Site\",IF(AND(MONTH(J17)=$F$14,YEAR(J17)=$H$14),\"Practical Completion\",\"\")))","v":""},"","Purchase Completion","","","","","","","","",null,{"$f":"IF(AND(MONTH(V17)=$F$12,YEAR(V17)=$H$12),\"Purchase Completion\",IF(AND(MONTH(V17)=$F$13,YEAR(V17)=$H$13),\"Start on Site\",IF(AND(MONTH(V17)=$F$14,YEAR(V17)=$H$14),\"Practical Completion\",\"\")))","v":"Practical Completion"},"","","","","","","","","","","",null,{"$f":"IF(AND(MONTH(AI17)=$F$12,YEAR(AI17)=$H$12),\"Purchase Completion\",IF(AND(MONTH(AI17)=$F$13,YEAR(AI17)=$H$13),\"Start on Site\",IF(AND(MONTH(AI17)=$F$14,YEAR(AI17)=$H$14),\"Practical Completion\",\"\")))","v":""},"","","","","","","","","","",""]
["Group","Exp Inc",null,"Cost Type",null,"Estimated Total Project Cost","Actual Spend to Date","Project Cost from Apr Yr1 - Mar Yr 3",{"$f":"+'Project Information'!AF9","v":"2022-04-01"},{"$f":"+'Project Information'!AG9","v":"2022-05-02"},{"$f":"+'Project Information'!AH9","v":"2022-06-02"},{"$f":"+'Project Information'!AI9","v":"2022-07-03"},{"$f":"+'Project Information'!AJ9","v":"2022-08-03"},{"$f":"+'Project Information'!AK9","v":"2022-09-03"},{"$f":"+'Project Information'!AL9","v":"2022-10-04"},{"$f":"+'Project Information'!AM9","v":"2022-11-04"},{"$f":"+'Project Information'!AN9","v":"2022-12-05"},{"$f":"+'Project Information'!AO9","v":"2023-01-05"},{"$f":"+'Project Information'!AP9","v":"2023-02-05"},{"$f":"+'Project Information'!AQ9","v":"2023-03-08"},{"$f":"YEAR(T17)","v":2023},{"$f":"+'Project Information'!AR9","v":"2023-04-08"},{"$f":"+'Project Information'!AS9","v":"2023-05-09"},{"$f":"+'Project Information'!AT9","v":"2023-06-09"},{"$f":"+'Project Information'!AU9","v":"2023-07-10"},{"$f":"+'Project Information'!AV9","v":"2023-08-10"},{"$f":"+'Project Information'!AW9","v":"2023-09-10"},{"$f":"+'Project Information'!AX9","v":"2023-10-11"},{"$f":"+'Project Information'!AY9","v":"2023-11-11"},{"$f":"+'Project Information'!AZ9","v":"2023-12-12"},{"$f":"+'Project Information'!BA9","v":"2024-01-12"},{"$f":"+'Project Information'!BB9","v":"2024-02-12"},{"$f":"+'Project Information'!BC9","v":"2024-03-14"},{"$f":"YEAR(AG17)","v":2024},{"$f":"+'Project Information'!BD9","v":"2024-04-14"},{"$f":"+'Project Information'!BE9","v":"2024-05-15"},{"$f":"+'Project Information'!BF9","v":"2024-06-15"},{"$f":"+'Project Information'!BG9","v":"2024-07-16"},{"$f":"+'Project Information'!BH9","v":"2024-08-16"},{"$f":"+'Project Information'!BI9","v":"2024-09-16"},{"$f":"+'Project Information'!BJ9","v":"2024-10-17"},{"$f":"+'Project Information'!BK9","v":"2024-11-17"},{"$f":"+'Project Information'!BL9","v":"2024-12-18"},{"$f":"+'Project Information'!BM9","v":"2025-01-18"},{"$f":"+'Project Information'!BN9","v":"2025-02-18"},{"$f":"+'Project Information'!BO9","v":"2025-03-21"},{"$f":"YEAR(AT17)","v":2025}]
["Acq","Exp",null,"Acquistion Properties - Off The Shelf","**",0,{"$f":"IF($F$10<#REF!,#REF!,IF($F$10<$V$17,SUM(OFFSET(#REF!,0,0,1,#REF!+2)),IF($F$10<$AJ$13,(SUM(OFFSET(#REF!,0,0,1,#REF!+3))-U18),\" \")))","v":{"$error":"#REF!"}},{"$f":"SUM(U18+AH18+AU18)","v":0},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,5),IF(AND(MONTH(I17)=$F$12,YEAR(I17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,6),IF(AND(MONTH(J17)=$F$12,YEAR(J17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,7),IF(AND(MONTH(K17)=$F$12,YEAR(K17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,8),IF(AND(MONTH(L17)=$F$12,YEAR(L17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,9),IF(AND(MONTH(M17)=$F$12,YEAR(M17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,10),IF(AND(MONTH(N17)=$F$12,YEAR(N17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,11),IF(AND(MONTH(O17)=$F$12,YEAR(O17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,12),IF(AND(MONTH(P17)=$F$12,YEAR(P17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,13),IF(AND(MONTH(Q17)=$F$12,YEAR(Q17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,14),IF(AND(MONTH(R17)=$F$12,YEAR(R17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,15),IF(AND(MONTH(S17)=$F$12,YEAR(S17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,16),IF(AND(MONTH(T17)=$F$12,YEAR(T17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"SUM(I18:T18)","v":0},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,17),IF(AND(MONTH(V17)=$F$12,YEAR(V17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,18),IF(AND(MONTH(W17)=$F$12,YEAR(W17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,19),IF(AND(MONTH(X17)=$F$12,YEAR(X17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,20),IF(AND(MONTH(Y17)=$F$12,YEAR(Y17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,21),IF(AND(MONTH(Z17)=$F$12,YEAR(Z17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,22),IF(AND(MONTH(AA17)=$F$12,YEAR(AA17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,23),IF(AND(MONTH(AB17)=$F$12,YEAR(AB17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,24),IF(AND(MONTH(AC17)=$F$12,YEAR(AC17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,25),IF(AND(MONTH(AD17)=$F$12,YEAR(AD17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,26),IF(AND(MONTH(AE17)=$F$12,YEAR(AE17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,27),IF(AND(MONTH(AF17)=$F$12,YEAR(AF17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,28),IF(AND(MONTH(AG17)=$F$12,YEAR(AG17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"SUM(V18:AG18)","v":0},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,29),IF(AND(MONTH(AI17)=$F$12,YEAR(AI17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,30),IF(AND(MONTH(AJ17)=$F$12,YEAR(AJ17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,31),IF(AND(MONTH(AK17)=$F$12,YEAR(AK17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,32),IF(AND(MONTH(AL17)=$F$12,YEAR(AL17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,33),IF(AND(MONTH(AM17)=$F$12,YEAR(AM17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,34),IF(AND(MONTH(AN17)=$F$12,YEAR(AN17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,35),IF(AND(MONTH(AO17)=$F$12,YEAR(AO17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,36),IF(AND(MONTH(AP17)=$F$12,YEAR(AP17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,37),IF(AND(MONTH(AQ17)=$F$12,YEAR(AQ17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,38),IF(AND(MONTH(AR17)=$F$12,YEAR(AR17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,39),IF(AND(MONTH(AS17)=$F$12,YEAR(AS17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"IF($C$14=\"Off the Shelf\",HLOOKUP(SUM($F$13+IF($H$13=2018,12,IF($H$13=2019,24,IF($H$13=2020,36,0)))),'Master Cost Page'!$P$89:$BZ$192,40),IF(AND(MONTH(AT17)=$F$12,YEAR(AT17)=$H$12),+'Master Cost Page'!$C$4,\"\"))","v":""},{"$f":"SUM(AI18:AT18)","v":0}]
[{"$nulls":3},"Acqusition Land  (n/a for Off The Shelf)","**",0,null,{"$f":"SUM(U19+AH19+AU19)","v":0},{"$f":"IF(AND(MONTH(I17)=$F$12,YEAR(I17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(J17)=$F$12,YEAR(J17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(K17)=$F$12,YEAR(K17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(L17)=$F$12,YEAR(L17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":0},{"$f":"IF(AND(MONTH(M17)=$F$12,YEAR(M17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(N17)=$F$12,YEAR(N17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(O17)=$F$12,YEAR(O17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(P17)=$F$12,YEAR(P17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(Q17)=$F$12,YEAR(Q17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(R17)=$F$12,YEAR(R17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(S17)=$F$12,YEAR(S17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(T17)=$F$12,YEAR(T17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"SUM(I19:T19)","v":0},{"$f":"IF(AND(MONTH(V17)=$F$12,YEAR(V17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(W17)=$F$12,YEAR(W17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(X17)=$F$12,YEAR(X17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(Y17)=$F$12,YEAR(Y17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(Z17)=$F$12,YEAR(Z17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AA17)=$F$12,YEAR(AA17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AB17)=$F$12,YEAR(AB17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AC17)=$F$12,YEAR(AC17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AD17)=$F$12,YEAR(AD17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AE17)=$F$12,YEAR(AE17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AF17)=$F$12,YEAR(AF17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AG17)=$F$12,YEAR(AG17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"SUM(V19:AG19)","v":0},{"$f":"IF(AND(MONTH(AI17)=$F$12,YEAR(AI17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AJ17)=$F$12,YEAR(AJ17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AK17)=$F$12,YEAR(AK17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AL17)=$F$12,YEAR(AL17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AM17)=$F$12,YEAR(AM17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AN17)=$F$12,YEAR(AN17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AO17)=$F$12,YEAR(AO17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AP17)=$F$12,YEAR(AP17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AQ17)=$F$12,YEAR(AQ17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AR17)=$F$12,YEAR(AR17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AS17)=$F$12,YEAR(AS17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"IF(AND(MONTH(AT17)=$F$12,YEAR(AT17)=$H$12),'Master Cost Page'!$C$5,\"\")","v":""},{"$f":"SUM(AI19:AT19)","v":0}]
[{"$nulls":3},"Stamp Duty Land Tax","**",0,null,{"$f":"SUM(U20+AH20+AU20)","v":0},{"$f":"IF(AND(MONTH(I17)=$F$12,YEAR(I17)=$H$12),+$F$20,\"\")","v":""},{"$f":"IF(AND(MONTH(J17)=$F$12,YEAR(J17)=$H$12),+$F$20,\"\")","v":""},"",0,"","","","","","","","",{"$f":"SUM(I20:T20)","v":0},{"$f":"IF(AND(MONTH(V17)=$F$12,YEAR(V17)=$H$12),+$F$20,\"\")","v":""},"","","","","","","","","","","",{"$f":"SUM(V20:AG20)","v":0},{"$f":"IF(AND(MONTH(AI17)=$F$12,YEAR(AI17)=$H$12),+$F$20,\"\")","v":""},"","","","","","","","","","","",{"$f":"SUM(AI20:AT20)","v":0}]
[{"$nulls":3},"Legal/Valuation Fees - consider these factored into the Professional Fees tab","**",0,null,{"$f":"SUM(U21+AH21+AU21)","v":0},{"$f":"IF(I$16=\"Purchase Completion\",$F$21,\"\")","v":""},{"$f":"IF(J$16=\"Purchase Completion\",$F$21,\"\")","v":""},{"$f":"IF(K$16=\"Purchase Completion\",$F$21,\"\")","v":""},0,"","","","","","","","",{"$f":"SUM(I21:T21)","v":0},"","","","","","","","","","","","",{"$f":"SUM(V21:AG21)","v":0},"","","","","","","","","","","","",{"$f":"SUM(AI21:AT21)","v":0}]
["Contract","Exp",null,"Contract Sum (n/a for Off The Shelf) inc contingency 10%","**",{"$f":"'Dev Cost Breakdown'!C82","v":{"v":2597456.4000000004,"d":"2,597,456"}},{"$f":"IF($F$10<#REF!,#REF!,IF($F$10<$V$17,SUM(OFFSET(#REF!,0,0,1,#REF!+2)),IF($F$10<$AJ$13,(SUM(OFFSET(#REF!,0,0,1,$B$7+3))-U22),\" \")))","v":{"$error":"#REF!"}},{"$f":"SUM(U22+AH22+AU22)","v":{"v":2597458,"d":"2,597,458"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,5))","v":{"v":103898,"d":"103,898"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,6))","v":{"v":155847,"d":"155,847"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,7))","v":{"v":207797,"d":"207,797"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,8))","v":{"v":233771,"d":"233,771"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,9))","v":{"v":259746,"d":"259,746"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,10))","v":{"v":259746,"d":"259,746"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,11))","v":{"v":259746,"d":"259,746"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,12))","v":{"v":259746,"d":"259,746"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,13))","v":{"v":233771,"d":"233,771"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,14))","v":{"v":207797,"d":"207,797"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,15))","v":{"v":181822,"d":"181,822"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,16))","v":{"v":233771,"d":"233,771"}},{"$f":"SUM(I22:T22)","v":{"v":2597458,"d":"2,597,458"}},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,17))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,18))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,19))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,20))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,21))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,22))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,23))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,24))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,25))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,26))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,27))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,28))","v":0},0,{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,29))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,30))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,31))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,32))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,33))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,34))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,35))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,36))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,37))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,38))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,39))","v":0},{"$f":"IF($C$14=\"Off the Shelf\",\"\",HLOOKUP(SUM($F$13),'Master Cost Page'!$P$89:$BZ$192,40))","v":0},{"$f":"SUM(AI22:AT22)","v":0}]
[{"$nulls":3},"Retention ","**",{"$f":"+'Dev Cost Breakdown'!C86","v":0},null,0,{"$f":"IF(I$16=\"Practical Completion\",$F$23,\"\")","v":""},"","","","","","","","","","","",null,{"$f":"IF(V$16=\"Practical Completion\",$F$23,\"\")","v":0},"","","","","","","","","","","",0,{"$f":"IF(AI$16=\"Practical Completion\",$F$23,\"\")","v":""},"","","","","","","","","","","",0]
[{"$nulls":3},"Professional & Project Management Fees (IF USING PROF FEE TAB)","**",{"$f":"IF('Project Information'!H22=\"YES\",+'Professional Fees'!D51,0)","v":0},null,0,{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!I51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!J51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!K51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!L51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!M51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!N51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!O51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!P51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!Q51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!R51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!S51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!T51,0)","v":0},0,{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!U51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!V51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!W51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!X51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!Y51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!Z51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AA51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AB51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AC51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AD51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AE51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AF51,0)","v":0},0,{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AG51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AH51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AI51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AJ51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AK51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AL51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AM51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AN51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AO51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AP51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AQ51,0)","v":0},{"$f":"IF('Project Information'!$H$22=\"YES\",+'Professional Fees'!AR51,0)","v":0},0]
["Other","Exp",null,"Professional & Project Managrement Fees (IF NOT USING PROF FEE TAB)","**",{"$f":"IF('Project Information'!H22=\"NO\",+F22*'Project Information'!H23,0)","v":{"v":324682.05000000005,"d":"324,682"}},{"$f":"IF($F$10<#REF!,#REF!,IF($F$10<$V$17,SUM(OFFSET(#REF!,0,0,1,#REF!+2)),IF($F$10<$AJ$13,(SUM(OFFSET(#REF!,0,0,1,$B$7+3))-U25),\" \")))","v":{"$error":"#REF!"}},{"v":324682.05000000005,"d":"324,682"},{"$f":"IF(J$14=\"Equal\",$F$25,IF(J$15=\"Start on Site\",$F$25*0.75,IF(I$16=\"Practical Completion\",$F$25*0.25,\"\")))","v":{"v":243511.53750000003,"d":"243,512"}},"","","","","","","","","","","",{"$f":"SUM(I25:T25)","v":{"v":243511.53750000003,"d":"243,512"}},{"$f":"IF(W$14=\"Equal\",$F$25,IF(W$15=\"Start on Site\",$F$25*0.75,IF(V$16=\"Practical Completion\",$F$25*0.25,\"\")))","v":{"v":81170.51250000001,"d":"81,171"}},"","","","","","","","","","","",{"$f":"SUM(V25:AG25)","v":{"v":81170.51250000001,"d":"81,171"}},{"$f":"IF(AJ$14=\"Equal\",$F$25,IF(AJ$15=\"Start on Site\",$F$25*0.75,IF(AI$16=\"Practical Completion\",$F$25*0.25,\"\")))","v":""},"","","","","","","","","","","",{"$f":"SUM(AI25:AT25)","v":0}]
["Other","Exp",null,"Building Regs/Planning Fees - Consider factored into Pro Fees tab","**",0,{"$f":"IF($F$10<#REF!,#REF!,IF($F$10<$V$17,SUM(OFFSET(#REF!,0,0,1,#REF!+2)),IF($F$10<$AJ$13,(SUM(OFFSET(#REF!,0,0,1,$B$7+3))-U26),\" \")))","v":{"$error":"#REF!"}},0,{"$f":"IF(J$15=\"Start on Site\",$F$26,\"\")","v":0},"","","","","","","","","","","",0,{"$f":"IF(W$15=\"Start on Site\",$F$26,\"\")","v":""},"","","","","","","","","","","",0,{"$f":"IF(AJ$15=\"Start on Site\",$F$26,\"\")","v":""},"","","","","","","","","","","",0]
["Other","Exp",null,"Marketing & Sales Fee (external)","**",0,{"$f":"IF($F$10<#REF!,#REF!,IF($F$10<$V$17,SUM(OFFSET(#REF!,0,0,1,#REF!+2)),IF($F$10<$AJ$13,(SUM(OFFSET(#REF!,0,0,1,$B$7+3))-U27),\" \")))","v":{"$error":"#REF!"}},0,{"$f":"IF(I$16=\"Practical Completion\",$F$27,\"\")","v":""},{"$f":"IF(J$16=\"Practical Completion\",$F$27,\"\")","v":""},"","","","","","","","","","",0,0,"","","","","","","","","","","",0,"","","","","","","","","","","","",0]
["Other","Exp",null,"Other Costs ","**",0,{"$f":"IF($F$10<#REF!,#REF!,IF($F$10<$V$17,SUM(OFFSET(#REF!,0,0,1,#REF!+2)),IF($F$10<$AJ$13,(SUM(OFFSET(#REF!,0,0,1,$B$7+3))-U28),\" \")))","v":{"$error":"#REF!"}},0,{"$f":"IF(J$14=\"Equal\",$F$28,IF(J$15=\"Start on Site\",$F$28*0.75,IF(I$16=\"Practical Completion\",$F$28*0.25,\"\")))","v":0},"","","","","","","","","","","",0,{"$f":"IF(W$14=\"Equal\",$F$28,IF(W$15=\"Start on Site\",$F$28*0.75,IF(V$16=\"Practical Completion\",$F$28*0.25,\"\")))","v":0},"","","","","","","","","","","",0,{"$f":"IF(AJ$14=\"Equal\",$F$28,IF(AJ$15=\"Start on Site\",$F$28*0.75,IF(AI$16=\"Practical Completion\",$F$28*0.25,\"\")))","v":""},"","","","","","","","","","","",0]
[{"$nulls":3},"Other Costs","**",0,{"$f":"IF($F$10<#REF!,#REF!,IF($F$10<$V$17,SUM(OFFSET(#REF!,0,0,1,#REF!+2)),IF($F$10<$AJ$13,(SUM(OFFSET(#REF!,0,0,1,$B$7+3))-U29),\" \")))","v":{"$error":"#REF!"}},0,{"$f":"IF(J$14=\"Equal\",$F$29,IF(J$15=\"Start on Site\",$F$29*0.75,IF(I$16=\"Practical Completion\",$F$29*0.25,\"\")))","v":0},"","","","","","","","","","","",0,null,{"$f":"IF(X$14=\"Equal\",$F$29,IF(X$15=\"Start on Site\",$F$29*0.75,IF(W$16=\"Practical Completion\",$F$29*0.25,\"\")))","v":""},"","","","","","","","","","",0,{"$f":"IF(AJ$14=\"Equal\",$F$29,IF(AJ$15=\"Start on Site\",$F$29*0.75,IF(AI$16=\"Practical Completion\",$F$29*0.25,\"\")))","v":""},"","","","","","","","","","","",0]
[]
[{"$nulls":3},{"$f":"'Master Cost Page'!$B$13","v":"TOTAL"},null,{"$f":"SUM(F18:F30)","v":{"v":2922138.45,"d":"2,922,138"}},{"$error":"#REF!"},{"v":2922140.05,"d":"2,922,140"},{"v":347409.53750000003,"d":"347,410"},{"v":155847,"d":"155,847"},{"v":207797,"d":"207,797"},{"v":233771,"d":"233,771"},{"v":259746,"d":"259,746"},{"v":259746,"d":"259,746"},{"v":259746,"d":"259,746"},{"v":259746,"d":"259,746"},{"v":233771,"d":"233,771"},{"v":207797,"d":"207,797"},{"v":181822,"d":"181,822"},{"v":233771,"d":"233,771"},{"v":2840969.5375,"d":"2,840,970"},{"v":81170.51250000001,"d":"81,171"},0,0,0,0,0,0,0,0,0,0,0,{"v":81170.51250000001,"d":"81,171"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Total HCA Grant",null,{"$f":"+H33","v":{"v":840000,"d":"840,000"}},null,{"$f":"SUM(U33+AH33+AU33)","v":{"v":840000,"d":"840,000"}},{"$f":"IF(AND(J47='Project Information'!$E$28,J48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(J47='Project Information'!$E$29,J48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":{"v":420000,"d":"420,000"}},{"$f":"IF(AND(K47='Project Information'!$E$28,K48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(K47='Project Information'!$E$29,K48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(L47='Project Information'!$E$28,L48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(L47='Project Information'!$E$29,L48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(M47='Project Information'!$E$28,M48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(M47='Project Information'!$E$29,M48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(N47='Project Information'!$E$28,N48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(N47='Project Information'!$E$29,N48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(O47='Project Information'!$E$28,O48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(O47='Project Information'!$E$29,O48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(P47='Project Information'!$E$28,P48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(P47='Project Information'!$E$29,P48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(Q47='Project Information'!$E$28,Q48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(Q47='Project Information'!$E$29,Q48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(R47='Project Information'!$E$28,R48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(R47='Project Information'!$E$29,R48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(S47='Project Information'!$E$28,S48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(S47='Project Information'!$E$29,S48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(T47='Project Information'!$E$28,T48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(T47='Project Information'!$E$29,T48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(U47='Project Information'!$E$28,U48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(U47='Project Information'!$E$29,U48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"SUM(I33:T33)","v":{"v":420000,"d":"420,000"}},{"$f":"IF(AND(W47='Project Information'!$E$28,W48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(W47='Project Information'!$E$29,W48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":{"v":420000,"d":"420,000"}},{"$f":"IF(AND(X47='Project Information'!$E$28,X48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(X47='Project Information'!$E$29,X48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(Y47='Project Information'!$E$28,Y48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(Y47='Project Information'!$E$29,Y48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(Z47='Project Information'!$E$28,Z48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(Z47='Project Information'!$E$29,Z48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AA47='Project Information'!$E$28,AA48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AA47='Project Information'!$E$29,AA48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AB47='Project Information'!$E$28,AB48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AB47='Project Information'!$E$29,AB48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AC47='Project Information'!$E$28,AC48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AC47='Project Information'!$E$29,AC48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AD47='Project Information'!$E$28,AD48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AD47='Project Information'!$E$29,AD48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AE47='Project Information'!$E$28,AE48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AE47='Project Information'!$E$29,AE48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AF47='Project Information'!$E$28,AF48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AF47='Project Information'!$E$29,AF48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AG47='Project Information'!$E$28,AG48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AG47='Project Information'!$E$29,AG48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AH47='Project Information'!$E$28,AH48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AH47='Project Information'!$E$29,AH48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"SUM(V33:AG33)","v":{"v":420000,"d":"420,000"}},{"$f":"IF(AND(AJ47='Project Information'!$E$28,AJ48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AJ47='Project Information'!$E$29,AJ48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AK47='Project Information'!$E$28,AK48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AK47='Project Information'!$E$29,AK48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AL47='Project Information'!$E$28,AL48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AL47='Project Information'!$E$29,AL48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AM47='Project Information'!$E$28,AM48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AM47='Project Information'!$E$29,AM48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AN47='Project Information'!$E$28,AN48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AN47='Project Information'!$E$29,AN48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AO47='Project Information'!$E$28,AO48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AO47='Project Information'!$E$29,AO48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AP47='Project Information'!$E$28,AP48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AP47='Project Information'!$E$29,AP48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AQ47='Project Information'!$E$28,AQ48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AQ47='Project Information'!$E$29,AQ48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AR47='Project Information'!$E$28,AR48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AR47='Project Information'!$E$29,AR48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AS47='Project Information'!$E$28,AS48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AS47='Project Information'!$E$29,AS48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AT47='Project Information'!$E$28,AT48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AT47='Project Information'!$E$29,AT48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"IF(AND(AU47='Project Information'!$E$28,AU48='Project Information'!$E$30),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)+IF(AND(AU47='Project Information'!$E$29,AU48='Project Information'!$E$31),('Project Information'!$C$37+'Project Information'!$C$38)*0.5,0)","v":0},{"$f":"SUM(AI33:AT33)","v":0}]
[{"$nulls":3},"Local Authority Grant",null,0,null,0,{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(I17),YEAR('Project Information'!$D$39)=YEAR(I17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(J17),YEAR('Project Information'!$D$39)=YEAR(J17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(K17),YEAR('Project Information'!$D$39)=YEAR(K17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(L17),YEAR('Project Information'!$D$39)=YEAR(L17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(M17),YEAR('Project Information'!$D$39)=YEAR(M17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(N17),YEAR('Project Information'!$D$39)=YEAR(N17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(O17),YEAR('Project Information'!$D$39)=YEAR(O17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(P17),YEAR('Project Information'!$D$39)=YEAR(P17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(Q17),YEAR('Project Information'!$D$39)=YEAR(Q17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(R17),YEAR('Project Information'!$D$39)=YEAR(R17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(S17),YEAR('Project Information'!$D$39)=YEAR(S17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(T17),YEAR('Project Information'!$D$39)=YEAR(T17)),'Project Information'!$C$39,0)","v":0},0,{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(V17),YEAR('Project Information'!$D$39)=YEAR(V17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(W17),YEAR('Project Information'!$D$39)=YEAR(W17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(X17),YEAR('Project Information'!$D$39)=YEAR(X17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(Y17),YEAR('Project Information'!$D$39)=YEAR(Y17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(Z17),YEAR('Project Information'!$D$39)=YEAR(Z17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AA17),YEAR('Project Information'!$D$39)=YEAR(AA17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AB17),YEAR('Project Information'!$D$39)=YEAR(AB17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AC17),YEAR('Project Information'!$D$39)=YEAR(AC17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AD17),YEAR('Project Information'!$D$39)=YEAR(AD17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AE17),YEAR('Project Information'!$D$39)=YEAR(AE17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AF17),YEAR('Project Information'!$D$39)=YEAR(AF17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AG17),YEAR('Project Information'!$D$39)=YEAR(AG17)),'Project Information'!$C$39,0)","v":0},0,{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AI17),YEAR('Project Information'!$D$39)=YEAR(AI17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AJ17),YEAR('Project Information'!$D$39)=YEAR(AJ17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AK17),YEAR('Project Information'!$D$39)=YEAR(AK17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AL17),YEAR('Project Information'!$D$39)=YEAR(AL17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AM17),YEAR('Project Information'!$D$39)=YEAR(AM17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AN17),YEAR('Project Information'!$D$39)=YEAR(AN17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AO17),YEAR('Project Information'!$D$39)=YEAR(AO17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AP17),YEAR('Project Information'!$D$39)=YEAR(AP17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AQ17),YEAR('Project Information'!$D$39)=YEAR(AQ17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AR17),YEAR('Project Information'!$D$39)=YEAR(AR17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AS17),YEAR('Project Information'!$D$39)=YEAR(AS17)),'Project Information'!$C$39,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$39)=MONTH(AT17),YEAR('Project Information'!$D$39)=YEAR(AT17)),'Project Information'!$C$39,0)","v":0},0]
[{"$nulls":3},"Other",null,0,null,0,{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(I17),YEAR('Project Information'!$D$40)=YEAR(I17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(J17),YEAR('Project Information'!$D$40)=YEAR(J17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(K17),YEAR('Project Information'!$D$40)=YEAR(K17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(L17),YEAR('Project Information'!$D$40)=YEAR(L17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(M17),YEAR('Project Information'!$D$40)=YEAR(M17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(N17),YEAR('Project Information'!$D$40)=YEAR(N17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(O17),YEAR('Project Information'!$D$40)=YEAR(O17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(P17),YEAR('Project Information'!$D$40)=YEAR(P17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(Q17),YEAR('Project Information'!$D$40)=YEAR(Q17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(R17),YEAR('Project Information'!$D$40)=YEAR(R17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(S17),YEAR('Project Information'!$D$40)=YEAR(S17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(T17),YEAR('Project Information'!$D$40)=YEAR(T17)),'Project Information'!$C$40,0)","v":0},0,{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(V17),YEAR('Project Information'!$D$40)=YEAR(V17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(W17),YEAR('Project Information'!$D$40)=YEAR(W17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(X17),YEAR('Project Information'!$D$40)=YEAR(X17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(Y17),YEAR('Project Information'!$D$40)=YEAR(Y17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(Z17),YEAR('Project Information'!$D$40)=YEAR(Z17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AA17),YEAR('Project Information'!$D$40)=YEAR(AA17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AB17),YEAR('Project Information'!$D$40)=YEAR(AB17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AC17),YEAR('Project Information'!$D$40)=YEAR(AC17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AD17),YEAR('Project Information'!$D$40)=YEAR(AD17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AE17),YEAR('Project Information'!$D$40)=YEAR(AE17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AF17),YEAR('Project Information'!$D$40)=YEAR(AF17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AG17),YEAR('Project Information'!$D$40)=YEAR(AG17)),'Project Information'!$C$40,0)","v":0},0,{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AI17),YEAR('Project Information'!$D$40)=YEAR(AI17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AJ17),YEAR('Project Information'!$D$40)=YEAR(AJ17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AK17),YEAR('Project Information'!$D$40)=YEAR(AK17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AL17),YEAR('Project Information'!$D$40)=YEAR(AL17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AM17),YEAR('Project Information'!$D$40)=YEAR(AM17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AN17),YEAR('Project Information'!$D$40)=YEAR(AN17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AO17),YEAR('Project Information'!$D$40)=YEAR(AO17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AP17),YEAR('Project Information'!$D$40)=YEAR(AP17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AQ17),YEAR('Project Information'!$D$40)=YEAR(AQ17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AR17),YEAR('Project Information'!$D$40)=YEAR(AR17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AS17),YEAR('Project Information'!$D$40)=YEAR(AS17)),'Project Information'!$C$40,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$D$40)=MONTH(AT17),YEAR('Project Information'!$D$40)=YEAR(AT17)),'Project Information'!$C$40,0)","v":0},0]
[{"$nulls":3},"Community Bond",null,0,null,0,{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(I17),YEAR('Project Information'!$H$49)=YEAR(I17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(J17),YEAR('Project Information'!$H$49)=YEAR(J17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(K17),YEAR('Project Information'!$H$49)=YEAR(K17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(L17),YEAR('Project Information'!$H$49)=YEAR(L17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(M17),YEAR('Project Information'!$H$49)=YEAR(M17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(N17),YEAR('Project Information'!$H$49)=YEAR(N17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(O17),YEAR('Project Information'!$H$49)=YEAR(O17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(P17),YEAR('Project Information'!$H$49)=YEAR(P17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(Q17),YEAR('Project Information'!$H$49)=YEAR(Q17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(R17),YEAR('Project Information'!$H$49)=YEAR(R17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(S17),YEAR('Project Information'!$H$49)=YEAR(S17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(T17),YEAR('Project Information'!$H$49)=YEAR(T17)),'Project Information'!$H$48,0)","v":0},0,{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(V17),YEAR('Project Information'!$H$49)=YEAR(V17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(W17),YEAR('Project Information'!$H$49)=YEAR(W17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(X17),YEAR('Project Information'!$H$49)=YEAR(X17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(Y17),YEAR('Project Information'!$H$49)=YEAR(Y17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(Z17),YEAR('Project Information'!$H$49)=YEAR(Z17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AA17),YEAR('Project Information'!$H$49)=YEAR(AA17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AB17),YEAR('Project Information'!$H$49)=YEAR(AB17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AC17),YEAR('Project Information'!$H$49)=YEAR(AC17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AD17),YEAR('Project Information'!$H$49)=YEAR(AD17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AE17),YEAR('Project Information'!$H$49)=YEAR(AE17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AF17),YEAR('Project Information'!$H$49)=YEAR(AF17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AG17),YEAR('Project Information'!$H$49)=YEAR(AG17)),'Project Information'!$H$48,0)","v":0},0,{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AI17),YEAR('Project Information'!$H$49)=YEAR(AI17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AJ17),YEAR('Project Information'!$H$49)=YEAR(AJ17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AK17),YEAR('Project Information'!$H$49)=YEAR(AK17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AL17),YEAR('Project Information'!$H$49)=YEAR(AL17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AM17),YEAR('Project Information'!$H$49)=YEAR(AM17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AN17),YEAR('Project Information'!$H$49)=YEAR(AN17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AO17),YEAR('Project Information'!$H$49)=YEAR(AO17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AP17),YEAR('Project Information'!$H$49)=YEAR(AP17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AQ17),YEAR('Project Information'!$H$49)=YEAR(AQ17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AR17),YEAR('Project Information'!$H$49)=YEAR(AR17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AS17),YEAR('Project Information'!$H$49)=YEAR(AS17)),'Project Information'!$H$48,0)","v":0},{"$f":"IF(AND(MONTH('Project Information'!$H$49)=MONTH(AT17),YEAR('Project Information'!$H$49)=YEAR(AT17)),'Project Information'!$H$48,0)","v":0},0]
[{"$nulls":3},"Shared Ownership Receipts",null,0,null,0,{"$f":"'Shared Ownership'!AQ22","v":0},{"$f":"'Shared Ownership'!AR22","v":0},{"$f":"'Shared Ownership'!AS22","v":0},{"$f":"'Shared Ownership'!AT22","v":0},{"$f":"'Shared Ownership'!AU22","v":0},{"$f":"'Shared Ownership'!AV22","v":0},{"$f":"'Shared Ownership'!AW22","v":0},{"$f":"'Shared Ownership'!AX22","v":0},{"$f":"'Shared Ownership'!AY22","v":0},{"$f":"'Shared Ownership'!AZ22","v":0},{"$f":"'Shared Ownership'!BA22","v":0},{"$f":"'Shared Ownership'!BB22","v":0},0,{"$f":"'Shared Ownership'!BC22","v":0},{"$f":"'Shared Ownership'!BD22","v":0},{"$f":"'Shared Ownership'!BE22","v":0},{"$f":"'Shared Ownership'!BF22","v":0},{"$f":"'Shared Ownership'!BG22","v":0},{"$f":"'Shared Ownership'!BH22","v":0},{"$f":"'Shared Ownership'!BI22","v":0},{"$f":"'Shared Ownership'!BJ22","v":0},{"$f":"'Shared Ownership'!BK22","v":0},{"$f":"'Shared Ownership'!BL22","v":0},{"$f":"'Shared Ownership'!BM22","v":0},{"$f":"'Shared Ownership'!BN22","v":0},0,{"$f":"'Shared Ownership'!BO22","v":0},{"$f":"'Shared Ownership'!BP22","v":0},{"$f":"'Shared Ownership'!BQ22","v":0},{"$f":"'Shared Ownership'!BR22","v":0},{"$f":"'Shared Ownership'!BS22","v":0},{"$f":"'Shared Ownership'!BT22","v":0},{"$f":"'Shared Ownership'!BU22","v":0},{"$f":"'Shared Ownership'!BV22","v":0},{"$f":"'Shared Ownership'!BW22","v":0},{"$f":"'Shared Ownership'!BX22","v":0},{"$f":"'Shared Ownership'!BY22","v":0},{"$f":"'Shared Ownership'!BZ22","v":0},0]
[{"$nulls":3},"Shared Equity Receipts",null,0,null,0,{"$f":"+'Limited Equity'!AG22","v":0},{"$f":"+'Limited Equity'!AH22","v":0},{"$f":"+'Limited Equity'!AI22","v":0},{"$f":"+'Limited Equity'!AJ22","v":0},{"$f":"+'Limited Equity'!AK22","v":0},{"$f":"+'Limited Equity'!AL22","v":0},{"$f":"+'Limited Equity'!AM22","v":0},{"$f":"+'Limited Equity'!AN22","v":0},{"$f":"+'Limited Equity'!AO22","v":0},{"$f":"+'Limited Equity'!AP22","v":0},{"$f":"+'Limited Equity'!AQ22","v":0},{"$f":"+'Limited Equity'!AR22","v":0},0,{"$f":"+'Limited Equity'!AS22","v":0},{"$f":"+'Limited Equity'!AT22","v":0},{"$f":"+'Limited Equity'!AU22","v":0},{"$f":"+'Limited Equity'!AV22","v":0},{"$f":"+'Limited Equity'!AW22","v":0},{"$f":"+'Limited Equity'!AX22","v":0},{"$f":"+'Limited Equity'!AY22","v":0},{"$f":"+'Limited Equity'!AZ22","v":0},{"$f":"+'Limited Equity'!BA22","v":0},{"$f":"+'Limited Equity'!BB22","v":0},{"$f":"+'Limited Equity'!BC22","v":0},{"$f":"+'Limited Equity'!BD22","v":0},0,{"$f":"+'Limited Equity'!BE22","v":0},{"$f":"+'Limited Equity'!BF22","v":0},{"$f":"+'Limited Equity'!BG22","v":0},{"$f":"+'Limited Equity'!BH22","v":0},{"$f":"+'Limited Equity'!BI22","v":0},{"$f":"+'Limited Equity'!BJ22","v":0},{"$f":"+'Limited Equity'!BK22","v":0},{"$f":"+'Limited Equity'!BL22","v":0},{"$f":"+'Limited Equity'!BM22","v":0},{"$f":"+'Limited Equity'!BN22","v":0},{"$f":"+'Limited Equity'!BO22","v":0},{"$f":"+'Limited Equity'!BP22","v":0},0]
[{"$nulls":3},"Outright Sale Receipts",null,0,null,0,{"$f":"OutrightSale!AQ31","v":0},{"$f":"OutrightSale!AR31","v":0},{"$f":"OutrightSale!AS31","v":0},{"$f":"OutrightSale!AT31","v":0},{"$f":"OutrightSale!AU31","v":0},{"$f":"OutrightSale!AV31","v":0},{"$f":"OutrightSale!AW31","v":0},{"$f":"OutrightSale!AX31","v":0},{"$f":"OutrightSale!AY31","v":0},{"$f":"OutrightSale!AZ31","v":0},{"$f":"OutrightSale!BA31","v":0},{"$f":"OutrightSale!BB31","v":0},0,{"$f":"OutrightSale!BC31","v":0},{"$f":"OutrightSale!BD31","v":0},{"$f":"OutrightSale!BE31","v":0},{"$f":"OutrightSale!BF31","v":0},{"$f":"OutrightSale!BG31","v":0},{"$f":"OutrightSale!BH31","v":0},{"$f":"OutrightSale!BI31","v":0},{"$f":"OutrightSale!BJ31","v":0},{"$f":"OutrightSale!BK31","v":0},{"$f":"OutrightSale!BL31","v":0},{"$f":"OutrightSale!BM31","v":0},{"$f":"OutrightSale!BN31","v":0},0,{"$f":"OutrightSale!BO31","v":0},{"$f":"OutrightSale!BP31","v":0},{"$f":"OutrightSale!BQ31","v":0},{"$f":"OutrightSale!BR31","v":0},{"$f":"OutrightSale!BS31","v":0},{"$f":"OutrightSale!BT31","v":0},{"$f":"OutrightSale!BU31","v":0},{"$f":"OutrightSale!BV31","v":0},{"$f":"OutrightSale!BW31","v":0},{"$f":"OutrightSale!BX31","v":0},{"$f":"OutrightSale!BY31","v":0},{"$f":"OutrightSale!BZ31","v":0},0]
[{"$nulls":3},"TOTAL INCOME",null,{"$f":"SUM(F32:F39)","v":{"v":840000,"d":"£840,000"}},null,{"$f":"SUM(H32:H39)","v":{"v":840000,"d":"840,000"}},{"$f":"SUM(I32:I39)","v":{"v":420000,"d":"420,000"}},0,0,0,0,0,0,0,0,0,0,0,{"v":420000,"d":"420,000"},{"v":420000,"d":"420,000"},0,0,0,0,0,0,0,0,0,0,0,{"v":420000,"d":"420,000"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"NET INCOME/(EXPENDITURE)",null,{"$f":"SUM(F40-F31)","v":{"v":-2082138.4500000002,"d":"(£2,082,138)"}},null,{"$f":"SUM(H40-H31)","v":{"v":-2082140.0499999998,"d":"(2,082,140)"}},{"v":72590.46249999997,"d":"72,590"},{"v":-155847,"d":"(155,847)"},{"v":-207797,"d":"(207,797)"},{"v":-233771,"d":"(233,771)"},{"v":-259746,"d":"(259,746)"},{"v":-259746,"d":"(259,746)"},{"v":-259746,"d":"(259,746)"},{"v":-259746,"d":"(259,746)"},{"v":-233771,"d":"(233,771)"},{"v":-207797,"d":"(207,797)"},{"v":-181822,"d":"(181,822)"},{"v":-233771,"d":"(233,771)"},{"v":-2420969.5375,"d":"(2,420,970)"},{"v":338829.4875,"d":"338,829"},0,0,0,0,0,0,0,0,0,0,0,{"v":338829.4875,"d":"338,829"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},{"$f":"I42+H43","v":{"v":72590.46249999997,"d":"72,590"}},{"$f":"J42+I43","v":{"v":-83256.53750000003,"d":"(83,257)"}},{"$f":"K42+J43","v":{"v":-291053.53750000003,"d":"(291,054)"}},{"$f":"L42+K43","v":{"v":-524824.5375000001,"d":"(524,825)"}},{"v":-784570.5375000001,"d":"(784,571)"},{"v":-1044316.5375000001,"d":"(1,044,317)"},{"v":-1304062.5375,"d":"(1,304,063)"},{"v":-1563808.5375,"d":"(1,563,809)"},{"v":-1797579.5375,"d":"(1,797,580)"},{"v":-2005376.5375,"d":"(2,005,377)"},{"v":-2187198.5375,"d":"(2,187,199)"},{"v":-2420969.5375,"d":"(2,420,970)"},null,{"$f":"V42+T43","v":{"v":-2082140.05,"d":"(2,082,140)"}},{"$f":"W42+V43","v":{"v":-2082140.05,"d":"(2,082,140)"}},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},null,{"$f":"AI42+AG43","v":{"v":-2082140.05,"d":"(2,082,140)"}},{"$f":"AJ42+AI43","v":{"v":-2082140.05,"d":"(2,082,140)"}},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"},{"v":-2082140.05,"d":"(2,082,140)"}]
[{"$nulls":3},"DEVELOPMENT INTEREST",{"$nulls":3},{"$f":"SUM(U44+AH44+AU44)","v":{"v":-100557.231015625,"d":"-100,557"}},{"$f":"IF(I17>'Project Information'!$C$28,0,IF(I43>=0,0,I43*('Project Information'!$H$26/12)))","v":0},{"$f":"IF(J17>'Project Information'!$C$28,0,IF(J43>=0,0,J43*('Project Information'!$H$26/12)))","v":{"v":-520.3533593750002,"d":"(520)"}},{"$f":"IF(K17>'Project Information'!$C$28,0,IF(K43>=0,0,K43*('Project Information'!$H$26/12)))","v":{"v":-1819.0846093750001,"d":"(1,819)"}},{"$f":"IF(L17>'Project Information'!$C$28,0,IF(L43>=0,0,L43*('Project Information'!$H$26/12)))","v":{"v":-3280.1533593750005,"d":"(3,280)"}},{"$f":"IF(M17>'Project Information'!$C$28,0,IF(M43>=0,0,M43*('Project Information'!$H$26/12)))","v":{"v":-4903.565859375,"d":"(4,904)"}},{"$f":"IF(N17>'Project Information'!$C$28,0,IF(N43>=0,0,N43*('Project Information'!$H$26/12)))","v":{"v":-6526.978359375,"d":"(6,527)"}},{"$f":"IF(O17>'Project Information'!$C$28,0,IF(O43>=0,0,O43*('Project Information'!$H$26/12)))","v":{"v":-8150.390859375,"d":"(8,150)"}},{"$f":"IF(P17>'Project Information'!$C$28,0,IF(P43>=0,0,P43*('Project Information'!$H$26/12)))","v":{"v":-9773.803359375,"d":"(9,774)"}},{"$f":"IF(Q17>'Project Information'!$C$28,0,IF(Q43>=0,0,Q43*('Project Information'!$H$26/12)))","v":{"v":-11234.872109375,"d":"(11,235)"}},{"$f":"IF(R17>'Project Information'!$C$28,0,IF(R43>=0,0,R43*('Project Information'!$H$26/12)))","v":{"v":-12533.603359375,"d":"(12,534)"}},{"$f":"IF(S17>'Project Information'!$C$28,0,IF(S43>=0,0,S43*('Project Information'!$H$26/12)))","v":{"v":-13669.990859374999,"d":"(13,670)"}},{"$f":"IF(T17>'Project Information'!$C$28,0,IF(T43>=0,0,T43*('Project Information'!$H$26/12)))","v":{"v":-15131.059609375,"d":"(15,131)"}},{"$f":"SUM(I44:T44)","v":{"v":-87543.85570312501,"d":"(87,544)"}},{"$f":"IF(V17>'Project Information'!$C$28,0,IF(V43>=0,0,V43*(+'Project Information'!$H$26/12)))","v":{"v":-13013.375312499998,"d":"(13,013)"}},{"$f":"IF(W17>'Project Information'!$C$28,0,IF(W43>=0,0,W43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(X17>'Project Information'!$C$28,0,IF(X43>=0,0,X43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(Y17>'Project Information'!$C$28,0,IF(Y43>=0,0,Y43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(Z17>'Project Information'!$C$28,0,IF(Z43>=0,0,Z43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AA17>'Project Information'!$C$28,0,IF(AA43>=0,0,AA43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AB17>'Project Information'!$C$28,0,IF(AB43>=0,0,AB43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AC17>'Project Information'!$C$28,0,IF(AC43>=0,0,AC43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AD17>'Project Information'!$C$28,0,IF(AD43>=0,0,AD43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AE17>'Project Information'!$C$28,0,IF(AE43>=0,0,AE43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AF17>'Project Information'!$C$28,0,IF(AF43>=0,0,AF43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AG17>'Project Information'!$C$28,0,IF(AG43>=0,0,AG43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"SUM(V44:AG44)","v":{"v":-13013.375312499998,"d":"(13,013)"}},{"$f":"IF(AI17>'Project Information'!$C$28,0,IF(AI43>=0,0,AI43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AJ17>'Project Information'!$C$28,0,IF(AJ43>=0,0,AJ43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AK17>'Project Information'!$C$28,0,IF(AK43>=0,0,AK43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AL17>'Project Information'!$C$28,0,IF(AL43>=0,0,AL43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AM17>'Project Information'!$C$28,0,IF(AM43>=0,0,AM43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AN17>'Project Information'!$C$28,0,IF(AN43>=0,0,AN43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AO17>'Project Information'!$C$28,0,IF(AO43>=0,0,AO43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AP17>'Project Information'!$C$28,0,IF(AP43>=0,0,AP43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AQ17>'Project Information'!$C$28,0,IF(AQ43>=0,0,AQ43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AR17>'Project Information'!$C$28,0,IF(AR43>=0,0,AR43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AS17>'Project Information'!$C$28,0,IF(AS43>=0,0,AS43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"IF(AT17>'Project Information'!$C$28,0,IF(AT43>=0,0,AT43*(+'Project Information'!$H$26/12)))","v":0},{"$f":"SUM(AI44:AT44)","v":0}]
[]
[{"$nulls":8},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"I17","v":"2022-04-01"},"2022-05-02","2022-06-02","2022-07-03","2022-08-03","2022-09-03","2022-10-04","2022-11-04","2022-12-05","2023-01-05","2023-02-05","2023-03-08","1905-07-15","2023-04-08","2023-05-09","2023-06-09","2023-07-10","2023-08-10","2023-09-10","2023-10-11","2023-11-11","2023-12-12","2024-01-12","2024-02-12","2024-03-14","1905-07-16","2024-04-14","2024-05-15","2024-06-15","2024-07-16","2024-08-16","2024-09-16","2024-10-17","2024-11-17","2024-12-18","2025-01-18","2025-02-18","2025-03-21"]
[{"$nulls":9},{"$f":"MONTH(J46)","v":{"v":4,"d":"4 "}},{"$f":"MONTH(K46)","v":{"v":5,"d":"5 "}},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},null,{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},null,{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "}]
[{"$nulls":9},{"$f":"YEAR(J46)","v":2022},{"$f":"YEAR(K46)","v":2022},2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,1905,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,1905,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025]
{"$rows_empty":351}
["2021-06-29"]
["2017-08-28"]
["2017-08-02"]
["2017-06-06"]
["2013-03-10"]
[]
["2010-05-25"]

{"sheet":"Dev Cost Breakdown","index":3,"n_rows":406,"n_cols":7,"rows_kept":406,"merged":[[6,2,6,6]]}
["Detailed (Elemental) Cost Analysis"]
[]
["Complete sections Highlighted in "]
["Use for design and build or traditional procurement type"]
["Do not use for off the shelf - enter details directy into Developemnt cash flow"]
[]
[null,null,"Element"]
[null,"ELEMENT","Total Cost","Cost per metre Sq","Unit Quantity",null,"Unit Rate"]
[null,null,"£"]
[]
[1,"SUBSTRUCTURE",{"$f":"+E11*D11","v":0},null,null,"Metre Sq"]
[2,"SUPERSTRUCTURE"]
[2.1,"Frame",{"$f":"+E13*D13","v":0},null,null,"Metre Sq"]
[2.2,"Upper Floors",0,null,null,"Metre Sq"]
[2.3,"Roof",0,null,null,"Metre Sq"]
[2.4,"Stairs and Ramps",{"$f":"+G16*E16","v":0},null,null,"Number"]
[2.5,"External Walls",0,null,null,"Metre Sq"]
[2.6,"Windows and External Doors",0,null,null,"Metre Sq"]
[2.7,"Internal Walls and Partitions",0,null,null,"Metre Sq"]
[2.8,"Internal Doors",{"$f":"+G20*E20","v":0},null,null,"Number"]
[null,"Total Superstructure",{"$f":"SUM(C13:C20)","v":0}]
[]
[3,"INTERNAL FINISHES"]
[3.1,"Wall Finishes",{"$f":"+E24*D24","v":0},null,null,"Metre Sq"]
[3.2,"Floor Finishes",{"$f":"+E25*D25","v":0},null,null,"Metre Sq"]
[3.3,"Ceiling Finishes",{"$f":"+E26*D26","v":0},null,null,"Metre Sq"]
[null,"Total Internal Finishes",{"$f":"SUM(C24:C26)","v":0}]
[]
[4,"FITTINGS, FURNISHINGS AND EQUIPMENT",{"$f":"+E29*D29","v":0},null,null,"Metre Sq"]
[5,"SERVICES"]
[5.1,"Sanitary Installations",{"$f":"+G31*E31","v":0},null,null,"Number"]
[5.2,"Services Equipment",{"$f":"+G32*E32","v":0},null,null,"Number"]
[5.3,"Disposal Installations",{"$f":"+G33*E33","v":0},null,null,"Number"]
[4.4,"Water Installations",{"$f":"+E34*D34","v":0},null,null,"Metre Sq"]
[5.5,"Heat Source",{"$f":"+G35*E35","v":0},null,null,"KW"]
[5.6,"Space Heating & Air Conditioning",{"$f":"+E36*D36","v":0},null,null,"Metre Sq"]
[5.7,"Ventilation Systems",{"$f":"+E37*D37","v":0},null,null,"Metre Sq"]
[5.8,"Electrical Installations",{"$f":"+E38*D38","v":0},null,null,"Metre Sq"]
[5.9,"Fuel Installations",{"$f":"+E39*D39","v":0},null,null,"Metre Sq"]
[{"v":5.1,"d":"5.10"},"Lift and Conveyor Installations",{"$f":"+G40*E40","v":0},null,null,"Number"]
[5.11,"Fire and Lighting Protection",{"$f":"+E41*D41","v":0},null,null,"Metre Sq"]
[5.12,"Communication, Security and Control Installations",{"$f":"+E42*D42","v":0},null,null,"Metre Sq"]
[5.13,"Specalist Installations",{"$f":"+E43*D43","v":0},null,null,"Metre Sq"]
[5.14,"Builder's Work in Connection with services",{"$f":"+E44*D44","v":0},null,null,"Metre Sq"]
[null,"Total Services",{"$f":"SUM(C31:C44)","v":0}]
[]
[6,"PREFABRICATED BUILDING AND BUILDING UNITS",{"$f":"+E47*D47","v":0},null,null,"Metre Sq"]
[7,"WORK TO EXISTING BUILDING"]
[7.1,"Minor Demolition and Alteration works",{"$f":"+E49*D49","v":0},null,null,"Metre Sq"]
[null,"Total Work to Existing Building",{"$f":"SUM(C49)","v":0}]
[]
[8,"EXTERNAL WORKS"]
[8.1,"Site Preparation Works",{"$f":"+E53*D53","v":0},null,null,"Metre Sq"]
[8.2,"Roads, Paths, Pavings and Surfacing",0,null,null,"Metre Sq"]
[8.3,"Soft Landscaping, Planting and Irrigation Systems",0,null,null,"Metre Sq"]
[8.4,"Fencing, Railings and Walls",0,null,null,"Metre Sq"]
[8.5,"External Fixtures",0,null,null,"Metre Sq"]
[8.6,"External Drainage",0,null,null,"Metre Sq"]
[8.7,"External Services",0,null,null,"Metre Sq"]
[8.8,"Minor Building Works and Ancillary Buildings",0,null,null,"Metre Sq"]
[null,"Total External Works",{"$f":"SUM(C53:C60)","v":0}]
[]
[0,"FACILITATING WORKS"]
[0.1,"Toxic/Hazardous/Contaminated Material Treatment",{"$f":"+E64*D64","v":0},null,null,"Metre Sq"]
[0.2,"Major Demolition Works",0,null,null,"Metre Sq"]
[0.3,"Temporary Support to Adjacent Structures ",0,null,null,"Metre Sq"]
[0.4,"Specalist Ground Works",0,null,null,"Metre Sq"]
[0.5,"Temporary Diversion Works",0,null,null,"Metre Sq"]
[0.6,"Extraordinary Site Investigation",0,null,null,"Metre Sq"]
[null,"Total Facilitating Work",{"$f":"SUM(C64:C69)","v":0}]
[]
[9,"MAIN CONTRACTOR'S PRELIMINARIES"]
[10,"MAIN CONTRACTOR'S OVERHEAD AND PROFIT"]
[]
[null,"CONTRACT TOTAL (Excluding contingencies & Fees)",{"$f":"+C11+C21+C27+C29+C45+C47+C48+C50+C61+C70+C72+C73","v":0}]
[]
[11,"PROJECT/DESIGN TEAM FEE"]
[12,"OTHER DEVELOPMENT/PROJECT COSTS"]
[13,"RISK (CLIENT'S CONTINGENCIES)"]
[]
[null,"TOTAL CONTRACT/PROJECT COST - value engineer contin'?",2361324]
[null,null,{"$f":"C81/100*110","v":2597456.4000000004},"inc 10% contingency"]
[]
[]
[{"$f":"100%-A86","v":{"v":0.99,"d":"99%"}},"Contract Sum"]
[{"v":0.01,"d":"1%"},"Retention"]
{"$rows_empty":313}
["2021-06-25"]
["2015-04-09"]
["2015-09-28"]
["2015-04-09"]
["2015-04-09"]
["2015-04-09"]
["2015-04-09"]

{"sheet":"Professional Fees","index":4,"n_rows":435,"n_cols":46,"rows_kept":435}
["Professional Fee Analysis","Procurement Type",null,{"$f":"+'Project Information'!C13","v":"Traditional"}]
[]
["Complete sections Highlighted in blue"]
["Formula with Manual Input Capability if needed"]
[]
[null,"Net","VAT","Amount","Notes","Date Paid",null,null,{"$f":"+'Dev Cash Flow'!I17","v":"2022-04-01"},{"$f":"+'Dev Cash Flow'!J17","v":"2022-05-02"},{"$f":"+'Dev Cash Flow'!K17","v":"2022-06-02"},{"$f":"+'Dev Cash Flow'!L17","v":"2022-07-03"},{"$f":"+'Dev Cash Flow'!M17","v":"2022-08-03"},{"$f":"+'Dev Cash Flow'!N17","v":"2022-09-03"},{"$f":"+'Dev Cash Flow'!O17","v":"2022-10-04"},{"$f":"+'Dev Cash Flow'!P17","v":"2022-11-04"},{"$f":"+'Dev Cash Flow'!Q17","v":"2022-12-05"},{"$f":"+'Dev Cash Flow'!R17","v":"2023-01-05"},{"$f":"+'Dev Cash Flow'!S17","v":"2023-02-05"},{"$f":"+'Dev Cash Flow'!T17","v":"2023-03-08"},{"$f":"+'Dev Cash Flow'!V17","v":"2023-04-08"},{"$f":"+'Dev Cash Flow'!W17","v":"2023-05-09"},{"$f":"+'Dev Cash Flow'!X17","v":"2023-06-09"},{"$f":"+'Dev Cash Flow'!Y17","v":"2023-07-10"},{"$f":"+'Dev Cash Flow'!Z17","v":"2023-08-10"},{"$f":"+'Dev Cash Flow'!AA17","v":"2023-09-10"},{"$f":"+'Dev Cash Flow'!AB17","v":"2023-10-11"},{"$f":"+'Dev Cash Flow'!AC17","v":"2023-11-11"},{"$f":"+'Dev Cash Flow'!AD17","v":"2023-12-12"},{"$f":"+'Dev Cash Flow'!AE17","v":"2024-01-12"},{"$f":"+'Dev Cash Flow'!AF17","v":"2024-02-12"},{"$f":"+'Dev Cash Flow'!AG17","v":"2024-03-14"},{"$f":"+'Dev Cash Flow'!AI17","v":"2024-04-14"},{"$f":"+'Dev Cash Flow'!AJ17","v":"2024-05-15"},{"$f":"+'Dev Cash Flow'!AK17","v":"2024-06-15"},{"$f":"+'Dev Cash Flow'!AL17","v":"2024-07-16"},{"$f":"+'Dev Cash Flow'!AM17","v":"2024-08-16"},{"$f":"+'Dev Cash Flow'!AN17","v":"2024-09-16"},{"$f":"+'Dev Cash Flow'!AO17","v":"2024-10-17"},{"$f":"+'Dev Cash Flow'!AP17","v":"2024-11-17"},{"$f":"+'Dev Cash Flow'!AQ17","v":"2024-12-18"},{"$f":"+'Dev Cash Flow'!AR17","v":"2025-01-18"},{"$f":"+'Dev Cash Flow'!AS17","v":"2025-02-18"},{"$f":"+'Dev Cash Flow'!AT17","v":"2025-03-21"}]
[]
["DESIGN & BUILD"]
["Architects - Pre Contract (DESIGN & BUILD)",{"$f":"IF(D1=\"Design & Build\",+'Dev Cost Breakdown'!C81*2%,0)","v":0},null,{"$f":"SUM(B9:C9)","v":0},"Default 2% of contract sum",null,{"$f":"MONTH(F9)","v":1},{"$f":"YEAR(F9)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$9,YEAR(I6)=$H$9),+$D$9,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"+D9-SUM(I9:AR9)","v":0}]
["Quantity Surveyor (DESIGN & BUILD)",{"$f":"IF(D1=\"Design & Build\",+'Dev Cost Breakdown'!C81*1.5%,0)","v":0},null,{"$f":"SUM(B10:C10)","v":0},"Default 1.5% of contract sum",null,{"$f":"MONTH(F10)","v":1},{"$f":"YEAR(F10)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$10,YEAR(I6)=$H$10),+$D$10,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"+D10-SUM(I10:AR10)","v":0}]
["Employers Agent Fees (DESIGN & BUILD)",{"$f":"IF(D1=\"Design & Build\",+'Dev Cost Breakdown'!C81*2%,0)","v":0},null,{"$f":"SUM(B11:C11)","v":0},"Default 2.0% of contract sum",null,{"$f":"MONTH(F11)","v":1},{"$f":"YEAR(F11)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$11,YEAR(I6)=$H$11),+$D$11,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"+D11-SUM(I11:AR11)","v":0}]
[]
["OFF THE SHELF "]
["Quantity Surveyor (OFF THE SHELF)",{"$f":"IF(D1=\"Off the Shelf\",'Dev Cash Flow'!F18*2%,0)","v":0},null,{"$f":"SUM(B14:C14)","v":0},"Default 2.0% of contract sum",null,{"$f":"MONTH(F14)","v":1},{"$f":"YEAR(F14)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$14,YEAR(I6)=$H$14),+$D$14,\"\")","v":""},{"$f":"IF(AND(MONTH(J6)=$G$14,YEAR(J6)=$H$14),+$D$14,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"+D14-SUM(I14:AR14)","v":0}]
[]
["TRADITIONAL"]
["Architects - (TRADITIONAL)",{"$f":"IF(D1=\"Traditional\",'Dev Cost Breakdown'!C81*2.5%,0)","v":{"v":59033.100000000006,"d":"59,033"}},null,{"v":59033.100000000006,"d":"59,033"},"Default 2.5% of contract sum",null,{"$f":"MONTH(F17)","v":1},{"$f":"YEAR(F17)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$17,YEAR(I6)=$H$17),+$D$17,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"v":59033.100000000006,"d":"59,033"}]
["Quantity Surveyor (TRADITIONAL)",{"$f":"IF(D1=\"Traditional\",'Dev Cost Breakdown'!C81*2.5%,0)","v":{"v":59033.100000000006,"d":"59,033"}},null,{"v":59033.100000000006,"d":"59,033"},"Default 2.5% of contract sum",null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$18,YEAR(I6)=$H$18),+$D$18,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"v":59033.100000000006,"d":"59,033"}]
["Clerk of Works (TRADITIONAL)",{"$f":"IF(D1=\"Traditional\",'Dev Cost Breakdown'!C81*1%,0)","v":{"v":23613.24,"d":"23,613"}},null,{"v":23613.24,"d":"23,613"},"Default 1.0% of contract sum",null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$19,YEAR(I6)=$H$19),+$D$19,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"v":23613.24,"d":"23,613"}]
["Engineer fee (TRADITIONAL)",{"$f":"IF(D1=\"Traditional\",'Dev Cost Breakdown'!C81*1%,0)","v":{"v":23613.24,"d":"23,613"}},null,{"$f":"SUM(B20:C20)","v":{"v":23613.24,"d":"23,613"}},"Default 1.0% of contract sum",null,{"$f":"MONTH(F20)","v":1},{"$f":"YEAR(F20)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$20,YEAR(I6)=$H$20),+$D$20,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"v":23613.24,"d":"23,613"}]
[]
["OTHER FEES WHERE APPLICABLE"]
["Project Management",{"$f":"(+'Dev Cash Flow'!F22+'Dev Cash Flow'!F23)*2%","v":{"v":51949.12800000001,"d":"51,949"}},null,{"$f":"SUM(B23:C23)","v":{"v":51949.12800000001,"d":"51,949"}},"Default 2.0% of contract sum",null,{"$f":"MONTH(F23)","v":1},{"$f":"YEAR(F23)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$23,YEAR(I6)=$H$23),+$D$23,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"$f":"+D23-SUM(I23:AR23)","v":{"v":51949.12800000001,"d":"51,949"}}]
["CDM Co-Ordinator ",{"$f":"(+'Dev Cash Flow'!F22+'Dev Cash Flow'!F23)*1.5%","v":{"v":38961.846000000005,"d":"38,962"}},null,{"v":38961.846000000005,"d":"38,962"},"Default 1.5% of contract sum",null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$24,YEAR(I6)=$H$24),+$D$24,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,{"v":38961.846000000005,"d":"38,962"}]
["Soils Investigation",0,null,{"$f":"SUM(B25:C25)","v":0},null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$25,YEAR(I6)=$H$25),+$D$25,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Topographical survey",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$26,YEAR(I6)=$H$26),+$D$26,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Ecological survey",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$27,YEAR(I6)=$H$27),+$D$27,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Arbocultural Survey/Landscape assessment",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$28,YEAR(I6)=$H$28),+$D$28,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Noise assessment",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$29,YEAR(I6)=$H$29),+$D$29,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Flood risk assessment",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$30,YEAR(I6)=$H$30),+$D$30,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Mining risk Assessment",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$31,YEAR(I6)=$H$31),+$D$31,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Air quality assessment",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$32,YEAR(I6)=$H$32),+$D$32,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Heritage assessment",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$33,YEAR(I6)=$H$33),+$D$33,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$34,YEAR(I6)=$H$34),+$D$34,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$35,YEAR(I6)=$H$35),+$D$35,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$36,YEAR(I6)=$H$36),+$D$36,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$37,YEAR(I6)=$H$37),+$D$37,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$38,YEAR(I6)=$H$38),+$D$38,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$39,YEAR(I6)=$H$39),+$D$39,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$40,YEAR(I6)=$H$40),+$D$40,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$41,YEAR(I6)=$H$41),+$D$41,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$42,YEAR(I6)=$H$42),+$D$42,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$43,YEAR(I6)=$H$43),+$D$43,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$44,YEAR(I6)=$H$44),+$D$44,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,1900,{"$f":"IF(AND(MONTH(I6)=$G$45,YEAR(I6)=$H$45),+$D$45,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,{"$f":"YEAR(F46)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$46,YEAR(I6)=$H$46),+$D$46,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,{"$f":"YEAR(F47)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$47,YEAR(I6)=$H$47),+$D$47,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,{"$f":"YEAR(F48)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$48,YEAR(I6)=$H$48),+$D$48,\"\")","v":""},null,{"$f":"IF(AND(MONTH(K6)=$G$48,YEAR(K6)=$H$48),+$D$48,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
["Other",0,null,0,null,null,1,{"$f":"YEAR(F49)","v":1900},{"$f":"IF(AND(MONTH(I6)=$G$49,YEAR(I6)=$H$49),+$D$49,\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,0]
[{"$nulls":45},0]
[null,{"$f":"SUM(B9:B49)","v":{"v":256203.65400000004,"d":"256,204"}},{"$f":"SUM(C9:C44)","v":0},{"$f":"SUM(D9:D49)","v":{"v":256203.65400000004,"d":"256,204"}},{"v":0.11,"d":"11.00%"},{"$nulls":3},{"$f":"SUM(I9:I50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Professional Fees as percentage of build costs",null,null,{"$f":"+D51/SUM('Dev Cash Flow'!F22:F22)","v":{"v":0.09863636363636363,"d":"9.9%"}}]
[]
[]
["Check s/b = 0",null,null,{"$f":"+D51-SUM(I51:AR51)","v":{"v":256203.65400000004,"d":"256,204"}}]
{"$rows_empty":343}
["2017-08-19"]
[]
["2017-08-02"]
{"$rows_empty":17}
["2015-04-26"]
[]
["2015-04-19"]
[]
[]
[]
["2015-04-16"]
[]
[]
[]
[]
[]
[]
["2015-04-13"]
[]
["2015-04-11"]

{"sheet":"Social Rent","index":5,"n_rows":400,"n_cols":127,"rows_kept":400,"merged":[[2,1,2,2],[24,4,24,8],[26,1,26,2],[35,46,35,47]]}
[null,"Social Rent",{"$nulls":23},{"$f":"CONCATENATE(\"Average Earnings in \",'Project Information'!H10,\" =\")","v":"Average Earnings in Manchester ="},{"$f":"AC366","v":{"v":307.3,"d":"£307.30"}},null,"1999"]
[]
[null,"KEY"]
[null,"Manual Input (If applicable)",{"$nulls":100},"Original Target"]
[null,"Formula with Input Capability",{"$nulls":26},"Manual"]
[null,"** denotes compulsory field "]
[{"$nulls":102},1,{"$f":"+CY7+1","v":2},{"$f":"+CZ7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,"Unit Type","No. of Units","No. of Beds per Unit","No. of Persons per Unit","Property","Individual Floor Area","January 1999 Valuation","OMV on completion","Target Rent for","Weekly Unit Rent for","Total p.a.",{"$nulls":10},"2017/18 Target Rent","Bedroom Weighting","Property Code","LAs","Pre-1996 Counties",null,"Earnings","Regions ;",{"$nulls":72},"2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31","2031/32","2032/33","2033/34","2034/35","2035/36","2036/37","2037/38","2038/39","2039/40","2040/41","2041/42"]
[{"$nulls":6},"(sq. m.)","(individual unit)","(individual unit)",{"$f":"'Project Information'!H16","v":"2023/24"},{"$f":"'Project Information'!H16","v":"2023/24"},{"$nulls":15},"with inner London ILEA",null,"£ pw",null,null,"LA name",null,null,"Property Type",null,null,"Assumptions and Calculations",{"$nulls":65},{"v":-0.01,"d":"-1.00%"},{"v":-0.01,"d":"-1.00%"},{"$f":"+'Project Information'!H43","v":{"v":0.03,"d":"3.00%"}},{"$f":"+DB9","v":{"v":0.03,"d":"3.00%"}},{"$f":"+DC9","v":{"v":0.03,"d":"3.00%"}},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"},{"v":0.03,"d":"3.00%"}]
[null,"**","**",{"$nulls":3},"**","**","**"]
[{"$nulls":3},{"$f":"LEFT(B11,1)","v":""},{"$f":"IF(C11=\"\",0,(IF(LEN(B11)=5,MID(B11,3,1),MID(B11,3,2))))","v":0},{"$f":"IF(Y11=\"H\",\"House\",IF(Y11=\"B\",\"Bungalow\",IF(Y11=\"F\",\"Flat\",IF(Y11=\"S\",\"Shared\",IF(Y11=\"T\",\"Bedsit\",IF(Y11=\"A\",\"Wheelchair Flat\",IF(Y11=\"W\",\"Wheelchair\",0)))))))","v":0},{"$nulls":3},{"$f":"IF(C11=\"\",0,HLOOKUP($J$9,$CY$8:$DW$20,4,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"J11","v":{"v":0,"d":"0.00"}},{"$f":"K11*C11*52","v":0},{"$nulls":10},{"$f":"SUM(((53.5*0.7)*(($AA$1/316.4)*X11)+SUM((53.5*0.3)*(H11/49750))))*1.021*1.043*1.022*1.022*1.033*1.036*1.032*1.041*1.044*1.055*0.991*1.051*1.061*1.031*1.037*1.022*0.99*0.99","v":{"$error":"#VALUE!"}},{"$f":"IF(D11=\"0\",0.8,(IF(D11=\"1\",0.9,(IF(D11=\"2\",1,(IF(D11=\"3\",1.1,(IF(D11=\"4\",1.2,(IF(D11+\"5\",1.3,1.4)))))))))))","v":{"$error":"#VALUE!"}},{"$f":"RIGHT(B11,1)","v":""},"Adur","WEST SUSSEX",null,{"v":332.5,"d":"£332.50"},"South East",null,"Adur",{"$nulls":70},{"$f":"+W11","v":{"$error":"#VALUE!"}},{"$f":"+CY11+(CY11*$CZ$9)","v":{"$error":"#VALUE!"}},{"$f":"+CZ11+(CZ11*$DA$9)","v":{"$error":"#VALUE!"}},{"$f":"+DA11+(DA11*$DB$9)","v":{"$error":"#VALUE!"}},{"$f":"+DB11+(DB11*$DC$9)","v":{"$error":"#VALUE!"}},{"$f":"+DC11+(DC11*$DD$9)","v":{"$error":"#VALUE!"}},{"$f":"+DD11+(DD11*$DE$9)","v":{"$error":"#VALUE!"}},{"$f":"+DE11+(DE11*$DF$9)","v":{"$error":"#VALUE!"}},{"$f":"+DF11+(DF11*$DG$9)","v":{"$error":"#VALUE!"}},{"$f":"+DG11+(DG11*$DH$9)","v":{"$error":"#VALUE!"}},{"$f":"+DH11+(DH11*$DI$9)","v":{"$error":"#VALUE!"}},{"$f":"+DI11+(DI11*$DJ$9)","v":{"$error":"#VALUE!"}},{"$f":"+DJ11+(DJ11*$DK$9)","v":{"$error":"#VALUE!"}},{"$f":"+DK11+(DK11*$DL$9)","v":{"$error":"#VALUE!"}},{"$f":"+DL11+(DL11*$DM$9)","v":{"$error":"#VALUE!"}},{"$f":"+DM11+(DM11*$DN$9)","v":{"$error":"#VALUE!"}},{"$f":"+DN11+(DN11*$DO$9)","v":{"$error":"#VALUE!"}},{"$f":"+DO11+(DO11*$DP$9)","v":{"$error":"#VALUE!"}},{"$f":"+DP11+(DP11*$DQ$9)","v":{"$error":"#VALUE!"}},{"$f":"+DQ11+(DQ11*$DR$9)","v":{"$error":"#VALUE!"}},{"$f":"+DR11+(DR11*$DS$9)","v":{"$error":"#VALUE!"}},{"$f":"+DS11+(DS11*$DT$9)","v":{"$error":"#VALUE!"}},{"$f":"+DT11+(DT11*$DU$9)","v":{"$error":"#VALUE!"}},{"$f":"+DU11+(DU11*$DV$9)","v":{"$error":"#VALUE!"}},{"$f":"+DV11+(DV11*$DW$9)","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},{"$f":"LEFT(B12,1)","v":""},{"$f":"IF(C12=\"\",0,(IF(LEN(B12)=5,MID(B12,3,1),MID(B12,3,2))))","v":0},0,{"$nulls":3},{"$f":"IF(C12=\"\",0,HLOOKUP($J$9,$CY$8:$DW$20,5,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"+J12","v":{"v":0,"d":"0.00"}},0,{"$nulls":10},{"$f":"SUM(((53.5*0.7)*(($AA$1/316.4)*X12)+SUM((53.5*0.3)*(H12/49750))))*1.021*1.043*1.022*1.022*1.033*1.036*1.032*1.041*1.044*1.055*0.991*1.051*1.061*1.031*1.037*1.022*0.99*0.99","v":{"v":84.88123862659532,"d":"84.88"}},{"$f":"IF(D12=\"0\",0.8,(IF(D12=\"1\",0.9,(IF(D12=\"2\",1,(IF(D12=\"3\",1.1,(IF(D12=\"4\",1.2,(IF(D12=\"5\",1.3,1.4)))))))))))","v":1.4},{"$f":"RIGHT(B12,1)","v":""},"Allerdale","CUMBRIA",null,{"v":323.7,"d":"£323.70"},"North West",null,"Allerdale",null,null,"1B1PF",{"$nulls":67},{"$f":"+W12","v":{"v":84.88123862659532,"d":"84.88"}},{"$f":"+CY12+(CY12*$CZ$9)","v":84.03242624032937},{"$f":"+CZ12+(CZ12*$DA$9)","v":83.19210197792607},{"$f":"+DA12+(DA12*$DB$9)","v":85.68786503726385},{"$f":"+DB12+(DB12*$DC$9)","v":88.25850098838177},{"$f":"+DC12+(DC12*$DD$9)","v":90.90625601803322},{"$f":"+DD12+(DD12*$DE$9)","v":93.63344369857421},{"$f":"+DE12+(DE12*$DF$9)","v":96.44244700953143},{"$f":"+DF12+(DF12*$DG$9)","v":99.33572041981738},{"$f":"+DG12+(DG12*$DH$9)","v":102.31579203241189},{"$f":"+DH12+(DH12*$DI$9)","v":105.38526579338425},{"$f":"+DI12+(DI12*$DJ$9)","v":108.54682376718577},{"$f":"+DJ12+(DJ12*$DK$9)","v":111.80322848020134},{"$f":"+DK12+(DK12*$DL$9)","v":115.15732533460738},{"$f":"+DL12+(DL12*$DM$9)","v":118.6120450946456},{"$f":"+DM12+(DM12*$DN$9)","v":122.17040644748496},{"$f":"+DN12+(DN12*$DO$9)","v":125.83551864090951},{"$f":"+DO12+(DO12*$DP$9)","v":129.6105842001368},{"$f":"+DP12+(DP12*$DQ$9)","v":133.4989017261409},{"$f":"+DQ12+(DQ12*$DR$9)","v":137.50386877792513},{"$f":"+DR12+(DR12*$DS$9)","v":141.62898484126288},{"$f":"+DS12+(DS12*$DT$9)","v":145.87785438650076},{"$f":"+DT12+(DT12*$DU$9)","v":150.25419001809578},{"$f":"+DU12+(DU12*$DV$9)","v":154.76181571863864},{"$f":"+DV12+(DV12*$DW$9)","v":159.4046701901978}]
[{"$nulls":3},"",{"$f":"IF(C13=\"\",0,(IF(LEN(B13)=5,MID(B13,3,1),MID(B13,3,2))))","v":0},0,{"$nulls":3},{"$f":"IF(C13=\"\",0,HLOOKUP($J$9,$CY$8:$DW$20,5,FALSE))","v":{"v":0,"d":"0.00"}},{"$f":"+J13","v":{"v":0,"d":"0.00"}},0,{"$nulls":10},{"v":84.88123862659532,"d":"84.88"},{"$f":"IF(D13=\"0\",0.8,(IF(D13=\"1\",0.9,(IF(D13=\"2\",1,(IF(D13=\"3\",1.1,(IF(D13=\"4\",1.2,(IF(D13=\"5\",1.3,1.4)))))))))))","v":1.4},"","Alnwick","NORTHUMBERLAND",null,{"v":276.1,"d":"£276.10"},"North East",null,"Alnwick",null,null,"1B1PT",{"$nulls":67},{"v":84.88123862659532,"d":"84.88"},84.03242624032937,83.19210197792607,85.68786503726385,88.25850098838177,90.90625601803322,93.63344369857421,96.44244700953143,99.33572041981738,102.31579203241189,105.38526579338425,108.54682376718577,111.80322848020134,115.15732533460738,118.6120450946456,122.17040644748496,125.83551864090951,129.6105842001368,133.4989017261409,137.50386877792513,141.62898484126288,145.87785438650076,150.25419001809578,154.76181571863864,159.4046701901978]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,{"$nulls":10},{"v":84.88123862659532,"d":"84.88"},1.4,"","Amber Valley","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"Amber Valley",null,null,"1B2PA",{"$nulls":67},{"v":84.88123862659532,"d":"84.88"},84.03242624032937,83.19210197792607,85.68786503726385,88.25850098838177,90.90625601803322,93.63344369857421,96.44244700953143,99.33572041981738,102.31579203241189,105.38526579338425,108.54682376718577,111.80322848020134,115.15732533460738,118.6120450946456,122.17040644748496,125.83551864090951,129.6105842001368,133.4989017261409,137.50386877792513,141.62898484126288,145.87785438650076,150.25419001809578,154.76181571863864,159.4046701901978]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,{"$nulls":10},{"v":84.88123862659532,"d":"84.88"},1.4,"","Arun","WEST SUSSEX",null,{"v":332.5,"d":"£332.50"},"South East",null,"Arun",null,null,"1B2PB",{"$nulls":67},{"v":84.88123862659532,"d":"84.88"},84.03242624032937,83.19210197792607,85.68786503726385,88.25850098838177,90.90625601803322,93.63344369857421,96.44244700953143,99.33572041981738,102.31579203241189,105.38526579338425,108.54682376718577,111.80322848020134,115.15732533460738,118.6120450946456,122.17040644748496,125.83551864090951,129.6105842001368,133.4989017261409,137.50386877792513,141.62898484126288,145.87785438650076,150.25419001809578,154.76181571863864,159.4046701901978]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,{"$nulls":10},{"v":84.88123862659532,"d":"84.88"},1.4,"","Ashfield","NOTTINGHAMSHIRE",null,{"v":298,"d":"£298.00"},"East Midlands",null,"Ashfield",null,null,"1B2PF",null,null,"MRP % per unit",null,null,{"$f":"+'Project Information'!H34","v":{"v":0.004,"d":"0.40%"}},{"$nulls":61},{"v":84.88123862659532,"d":"84.88"},84.03242624032937,83.19210197792607,85.68786503726385,88.25850098838177,90.90625601803322,93.63344369857421,96.44244700953143,99.33572041981738,102.31579203241189,105.38526579338425,108.54682376718577,111.80322848020134,115.15732533460738,118.6120450946456,122.17040644748496,125.83551864090951,129.6105842001368,133.4989017261409,137.50386877792513,141.62898484126288,145.87785438650076,150.25419001809578,154.76181571863864,159.4046701901978]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,{"$nulls":10},{"v":84.88123862659532,"d":"84.88"},1.4,"","Ashford","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Ashford",null,null,"1B2PH",null,null,"Number of units",null,null,{"$f":"C21","v":0},{"$nulls":61},{"v":84.88123862659532,"d":"84.88"},84.03242624032937,83.19210197792607,85.68786503726385,88.25850098838177,90.90625601803322,93.63344369857421,96.44244700953143,99.33572041981738,102.31579203241189,105.38526579338425,108.54682376718577,111.80322848020134,115.15732533460738,118.6120450946456,122.17040644748496,125.83551864090951,129.6105842001368,133.4989017261409,137.50386877792513,141.62898484126288,145.87785438650076,150.25419001809578,154.76181571863864,159.4046701901978]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,{"$nulls":10},{"v":84.88123862659532,"d":"84.88"},1.4,"","Aylesbury Vale","BUCKINGHAMSHIRE",null,{"v":328.3,"d":"£328.30"},"South East",null,"Aylesbury Vale",null,null,"2B2PF",null,null,"Average rent per unit per week",null,null,{"$f":"K21","v":{"$error":"#DIV/0!"}},{"$nulls":61},{"v":84.88123862659532,"d":"84.88"},84.03242624032937,83.19210197792607,85.68786503726385,88.25850098838177,90.90625601803322,93.63344369857421,96.44244700953143,99.33572041981738,102.31579203241189,105.38526579338425,108.54682376718577,111.80322848020134,115.15732533460738,118.6120450946456,122.17040644748496,125.83551864090951,129.6105842001368,133.4989017261409,137.50386877792513,141.62898484126288,145.87785438650076,150.25419001809578,154.76181571863864,159.4046701901978]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},0,{"$nulls":10},{"v":84.88123862659532,"d":"84.88"},1.4,"","Babergh","SUFFOLK",null,{"v":304.3,"d":"£304.30"},"Eastern",null,"Babergh",null,null,"2B3PA",null,null,"Voids %",null,null,{"$f":"+'Project Information'!H35","v":{"v":0.03,"d":"3%"}},{"$nulls":61},{"v":84.88123862659532,"d":"84.88"},84.03242624032937,83.19210197792607,85.68786503726385,88.25850098838177,90.90625601803322,93.63344369857421,96.44244700953143,99.33572041981738,102.31579203241189,105.38526579338425,108.54682376718577,111.80322848020134,115.15732533460738,118.6120450946456,122.17040644748496,125.83551864090951,129.6105842001368,133.4989017261409,137.50386877792513,141.62898484126288,145.87785438650076,150.25419001809578,154.76181571863864,159.4046701901978]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$f":"J20","v":{"v":0,"d":"0.00"}},0,{"$nulls":10},{"v":84.88123862659532,"d":"84.88"},1.4,"","Barking and Dagenham","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Barking and Dagenham",null,null,"2B3PB",null,null,"Management cost per unit per annum",null,null,{"$f":"+'Project Information'!H32","v":{"v":424,"d":"£424"}},{"$nulls":61},{"v":84.88123862659532,"d":"84.88"},84.03242624032937,83.19210197792607,85.68786503726385,88.25850098838177,90.90625601803322,93.63344369857421,96.44244700953143,99.33572041981738,102.31579203241189,105.38526579338425,108.54682376718577,111.80322848020134,115.15732533460738,118.6120450946456,122.17040644748496,125.83551864090951,129.6105842001368,133.4989017261409,137.50386877792513,141.62898484126288,145.87785438650076,150.25419001809578,154.76181571863864,159.4046701901978]
[null,"Total Units",{"$f":"SUM(C11:C20)","v":0},"Total Persons",{"$f":"($C$11*E11)+($C$12*E12)+($C$13*E13)+($C$14*E14)+($C$15*E15)+($C$16*E16)+($C$17*E17)+($C$18*E18)+($C$19*E19)+($C$20*E20)","v":0},null,{"$f":"($C$11*G11)+($C$12*G12)+($C$13*G13)+($C$14*G14)+($C$15*G15)+($C$16*G16)+($C$17*G17)+($C$18*G18)+($C$19*G19)+($C$20*G20)","v":0},null,{"$f":"($C$11*I11)+($C$12*I12)+($C$13*I13)+($C$14*I14)+($C$15*I15)+($C$16*I16)+($C$17*I17)+($C$18*I18)+($C$19*I19)+($C$20*I20)","v":0},"Average Rent =",{"$f":"((L21/C21)/52)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L11:L20)","v":0},{"$nulls":3},{"$f":"IF(C21>0,SUM(H11:H20)/SUM(I11:I20),\"\")","v":""},null,null,{"$f":"ROUND(((($C$11*J11*52)+($C$12*J12*52)+($C$13*J13*52)+($C$14*J14*52)+($C$15*J15*52)+($C$16*J16*52)+($C$17*J17*52)+($C$18*J18*52)+($C$19*J19*52)+($C$20*J20*52)+($C$22*J22*52))/C21/52),2)","v":{"$error":"#DIV/0!"}},{"$nulls":6},"Barnet","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Barnet",null,null,"2B3PF",null,null,"Maintenance cost per unit per annum",null,null,{"$f":"+'Project Information'!H33","v":{"v":768,"d":"£768"}}]
[{"$nulls":25},"Barnsley","SOUTH YORKSHIRE",null,{"v":299.1,"d":"£299.10"},"Yorks & Humberside",null,"Barnsley",null,null,"2B3PH",null,null,"MRP cost per unit per annum",null,null,{"$f":"IF(C21=0,0,+(AO16*(Summary!D23+Summary!D24)/Summary!E16)*-1)","v":{"v":0,"d":"£0"}}]
[{"$nulls":25},"Barrow-in-Furness","CUMBRIA",null,{"v":323.7,"d":"£323.70"},"North West",null,"Barrow-in-Furness",null,null,"2B3PW",null,null,"Increases per annum - rents",null,null,{"$f":"+'Project Information'!H43","v":{"v":0.03,"d":"3.00%"}}]
[{"$nulls":25},"Basildon","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Basildon",null,null,"2B4PB",null,null,"                                   - management",null,null,{"$f":"+'Project Information'!H44","v":{"v":0.03,"d":"3.00%"}}]
[{"$nulls":25},"Basingstoke and Deane","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Basingstoke and Deane",null,null,"2B4PF",null,null,"                                   - maintenance",null,null,{"$f":"+'Project Information'!H45","v":{"v":0.03,"d":"3.00%"}},null,null,{"$f":"AH15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":25},"Bassetlaw","NOTTINGHAMSHIRE",null,{"v":298,"d":"£298.00"},"East Midlands",null,"Bassetlaw",null,null,"2B4PH",null,null,"                                   - MRP",null,null,{"$f":"+'Project Information'!H45","v":{"v":0.03,"d":"3.00%"}}]
[{"$nulls":25},"Bath and North East Somerset","AVON",null,{"v":321.2,"d":"£321.20"},"South West",null,"Bath and North East Somerset",null,null,"2B4PW",null,null,"Discount Period in Years",null,null,60]
[{"$nulls":25},"Bedford","BEDFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Bedford",null,null,"3B3PH",null,null,"Discount Rate",null,null,{"$f":"+'Project Information'!H29","v":{"v":0.06,"d":"6.00%"}},{"$nulls":6},"Gross rent","£  ",null,{"$f":"$AL37","v":{"v":0,"d":"0 "}},{"$f":"$AL38","v":{"v":0,"d":"0 "}},{"$f":"$AL39","v":{"v":0,"d":"0 "}},{"$f":"$AL40","v":{"v":0,"d":"0 "}},{"$f":"$AL41","v":{"v":0,"d":"0 "}},{"$f":"$AL42","v":{"v":0,"d":"0 "}},{"$f":"$AL43","v":{"v":0,"d":"0 "}},{"$f":"$AL44","v":{"v":0,"d":"0 "}},{"$f":"$AL45","v":{"v":0,"d":"0 "}},{"$f":"$AL46","v":{"v":0,"d":"0 "}},{"$f":"$AL47","v":{"v":0,"d":"0 "}},{"$f":"$AL48","v":{"v":0,"d":"0 "}},{"$f":"$AL49","v":{"v":0,"d":"0 "}},{"$f":"$AL50","v":{"v":0,"d":"0 "}},{"$f":"$AL51","v":{"v":0,"d":"0 "}},{"$f":"$AL52","v":{"v":0,"d":"0 "}},{"$f":"$AL53","v":{"v":0,"d":"0 "}},{"$f":"$AL54","v":{"v":0,"d":"0 "}},{"$f":"$AL55","v":{"v":0,"d":"0 "}},{"$f":"$AL56","v":{"v":0,"d":"0 "}},{"$f":"$AL57","v":{"v":0,"d":"0 "}},{"$f":"$AL58","v":{"v":0,"d":"0 "}},{"$f":"$AL59","v":{"v":0,"d":"0 "}},{"$f":"$AL60","v":{"v":0,"d":"0 "}},{"$f":"$AL61","v":{"v":0,"d":"0 "}},{"$f":"$AL62","v":{"v":0,"d":"0 "}},{"$f":"$AL63","v":{"v":0,"d":"0 "}},{"$f":"$AL64","v":{"v":0,"d":"0 "}},{"$f":"$AL65","v":{"v":0,"d":"0 "}},{"$f":"$AL66","v":{"v":0,"d":"0 "}},{"$f":"$AL67","v":{"v":0,"d":"0 "}},{"$f":"$AL68","v":{"v":0,"d":"0 "}},{"$f":"$AL69","v":{"v":0,"d":"0 "}},{"$f":"$AL70","v":{"v":0,"d":"0 "}},{"$f":"$AL71","v":{"v":0,"d":"0 "}},{"$f":"$AL72","v":{"v":0,"d":"0 "}},{"$f":"$AL73","v":{"v":0,"d":"0 "}},{"$f":"$AL74","v":{"v":0,"d":"0 "}},{"$f":"$AL75","v":{"v":0,"d":"0 "}},{"$f":"$AL76","v":{"v":0,"d":"0 "}},{"$f":"$AL77","v":{"v":0,"d":"0 "}},{"$f":"$AL78","v":{"v":0,"d":"0 "}},{"$f":"$AL79","v":{"v":0,"d":"0 "}},{"$f":"$AL80","v":{"v":0,"d":"0 "}},{"$f":"$AL81","v":{"v":0,"d":"0 "}},{"$f":"$AL82","v":{"v":0,"d":"0 "}},{"$f":"$AL83","v":{"v":0,"d":"0 "}},{"$f":"$AL84","v":{"v":0,"d":"0 "}},{"$f":"$AL85","v":{"v":0,"d":"0 "}},{"$f":"$AL86","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Berwick upon Tweed","NORTHUMBERLAND",null,{"v":276.1,"d":"£276.10"},"North East",null,"Berwick upon Tweed",null,null,"3B3PS",{"$nulls":12},"Voids",null,null,{"$f":"AM37","v":{"v":0,"d":"0 "}},{"$f":"$AM38","v":{"v":0,"d":"0 "}},{"$f":"$AM39","v":{"v":0,"d":"0 "}},{"$f":"$AM40","v":{"v":0,"d":"0 "}},{"$f":"$AM41","v":{"v":0,"d":"0 "}},{"$f":"$AM42","v":{"v":0,"d":"0 "}},{"$f":"$AM43","v":{"v":0,"d":"0 "}},{"$f":"$AM44","v":{"v":0,"d":"0 "}},{"$f":"$AM45","v":{"v":0,"d":"0 "}},{"$f":"$AM46","v":{"v":0,"d":"0 "}},{"$f":"$AM47","v":{"v":0,"d":"0 "}},{"$f":"$AM48","v":{"v":0,"d":"0 "}},{"$f":"$AM49","v":{"v":0,"d":"0 "}},{"$f":"$AM50","v":{"v":0,"d":"0 "}},{"$f":"$AM51","v":{"v":0,"d":"0 "}},{"$f":"$AM52","v":{"v":0,"d":"0 "}},{"$f":"$AM53","v":{"v":0,"d":"0 "}},{"$f":"$AM54","v":{"v":0,"d":"0 "}},{"$f":"$AM55","v":{"v":0,"d":"0 "}},{"$f":"$AM56","v":{"v":0,"d":"0 "}},{"$f":"$AM57","v":{"v":0,"d":"0 "}},{"$f":"$AM58","v":{"v":0,"d":"0 "}},{"$f":"$AM59","v":{"v":0,"d":"0 "}},{"$f":"$AM60","v":{"v":0,"d":"0 "}},{"$f":"$AM61","v":{"v":0,"d":"0 "}},{"$f":"$AM62","v":{"v":0,"d":"0 "}},{"$f":"$AM63","v":{"v":0,"d":"0 "}},{"$f":"$AM64","v":{"v":0,"d":"0 "}},{"$f":"$AM65","v":{"v":0,"d":"0 "}},{"$f":"$AM66","v":{"v":0,"d":"0 "}},{"$f":"$AM67","v":{"v":0,"d":"0 "}},{"$f":"$AM68","v":{"v":0,"d":"0 "}},{"$f":"$AM69","v":{"v":0,"d":"0 "}},{"$f":"$AM70","v":{"v":0,"d":"0 "}},{"$f":"$AM71","v":{"v":0,"d":"0 "}},{"$f":"$AM72","v":{"v":0,"d":"0 "}},{"$f":"$AM73","v":{"v":0,"d":"0 "}},{"$f":"$AM74","v":{"v":0,"d":"0 "}},{"$f":"$AM75","v":{"v":0,"d":"0 "}},{"$f":"$AM76","v":{"v":0,"d":"0 "}},{"$f":"$AM77","v":{"v":0,"d":"0 "}},{"$f":"$AM78","v":{"v":0,"d":"0 "}},{"$f":"$AM79","v":{"v":0,"d":"0 "}},{"$f":"$AM80","v":{"v":0,"d":"0 "}},{"$f":"$AM81","v":{"v":0,"d":"0 "}},{"$f":"$AM82","v":{"v":0,"d":"0 "}},{"$f":"$AM83","v":{"v":0,"d":"0 "}},{"$f":"$AM84","v":{"v":0,"d":"0 "}},{"$f":"$AM85","v":{"v":0,"d":"0 "}},{"$f":"$AM86","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Bexley","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Bexley",null,null,"3B4PA",{"$nulls":12},"Manag",null,null,{"$f":"AN37","v":{"v":0,"d":"0 "}},{"$f":"$AN38","v":{"v":0,"d":"0 "}},{"$f":"$AN39","v":{"v":0,"d":"0 "}},{"$f":"$AN40","v":{"v":0,"d":"0 "}},{"$f":"$AN41","v":{"v":0,"d":"0 "}},{"$f":"$AN42","v":{"v":0,"d":"0 "}},{"$f":"$AN43","v":{"v":0,"d":"0 "}},{"$f":"$AN44","v":{"v":0,"d":"0 "}},{"$f":"$AN45","v":{"v":0,"d":"0 "}},{"$f":"$AN46","v":{"v":0,"d":"0 "}},{"$f":"$AN47","v":{"v":0,"d":"0 "}},{"$f":"$AN48","v":{"v":0,"d":"0 "}},{"$f":"$AN49","v":{"v":0,"d":"0 "}},{"$f":"$AN50","v":{"v":0,"d":"0 "}},{"$f":"$AN51","v":{"v":0,"d":"0 "}},{"$f":"$AN52","v":{"v":0,"d":"0 "}},{"$f":"$AN53","v":{"v":0,"d":"0 "}},{"$f":"$AN54","v":{"v":0,"d":"0 "}},{"$f":"$AN55","v":{"v":0,"d":"0 "}},{"$f":"$AN56","v":{"v":0,"d":"0 "}},{"$f":"$AN57","v":{"v":0,"d":"0 "}},{"$f":"$AN58","v":{"v":0,"d":"0 "}},{"$f":"$AN59","v":{"v":0,"d":"0 "}},{"$f":"$AN60","v":{"v":0,"d":"0 "}},{"$f":"$AN61","v":{"v":0,"d":"0 "}},{"$f":"$AN62","v":{"v":0,"d":"0 "}},{"$f":"$AN63","v":{"v":0,"d":"0 "}},{"$f":"$AN64","v":{"v":0,"d":"0 "}},{"$f":"$AN65","v":{"v":0,"d":"0 "}},{"$f":"$AN66","v":{"v":0,"d":"0 "}},{"$f":"$AN67","v":{"v":0,"d":"0 "}},{"$f":"$AN68","v":{"v":0,"d":"0 "}},{"$f":"$AN69","v":{"v":0,"d":"0 "}},{"$f":"$AN70","v":{"v":0,"d":"0 "}},{"$f":"$AN71","v":{"v":0,"d":"0 "}},{"$f":"$AN72","v":{"v":0,"d":"0 "}},{"$f":"$AN73","v":{"v":0,"d":"0 "}},{"$f":"$AN74","v":{"v":0,"d":"0 "}},{"$f":"$AN75","v":{"v":0,"d":"0 "}},{"$f":"$AN76","v":{"v":0,"d":"0 "}},{"$f":"$AN77","v":{"v":0,"d":"0 "}},{"$f":"$AN78","v":{"v":0,"d":"0 "}},{"$f":"$AN79","v":{"v":0,"d":"0 "}},{"$f":"$AN80","v":{"v":0,"d":"0 "}},{"$f":"$AN81","v":{"v":0,"d":"0 "}},{"$f":"$AN82","v":{"v":0,"d":"0 "}},{"$f":"$AN83","v":{"v":0,"d":"0 "}},{"$f":"$AN84","v":{"v":0,"d":"0 "}},{"$f":"$AN85","v":{"v":0,"d":"0 "}},{"$f":"$AN86","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Birmingham","WEST MIDLANDS",null,{"v":320.6,"d":"£320.60"},"West Midlands",null,"Birmingham",null,null,"3B4PF",{"$nulls":10},"NPV",null,"Maint",null,null,{"$f":"AO37","v":{"v":0,"d":"0 "}},{"$f":"$AO38","v":{"v":0,"d":"0 "}},{"$f":"$AO39","v":{"v":0,"d":"0 "}},{"$f":"$AO40","v":{"v":0,"d":"0 "}},{"$f":"$AO41","v":{"v":0,"d":"0 "}},{"$f":"$AO42","v":{"v":0,"d":"0 "}},{"$f":"$AO43","v":{"v":0,"d":"0 "}},{"$f":"$AO44","v":{"v":0,"d":"0 "}},{"$f":"$AO45","v":{"v":0,"d":"0 "}},{"$f":"$AO46","v":{"v":0,"d":"0 "}},{"$f":"$AO47","v":{"v":0,"d":"0 "}},{"$f":"$AO48","v":{"v":0,"d":"0 "}},{"$f":"$AO49","v":{"v":0,"d":"0 "}},{"$f":"$AO50","v":{"v":0,"d":"0 "}},{"$f":"$AO51","v":{"v":0,"d":"0 "}},{"$f":"$AO52","v":{"v":0,"d":"0 "}},{"$f":"$AO53","v":{"v":0,"d":"0 "}},{"$f":"$AO54","v":{"v":0,"d":"0 "}},{"$f":"$AO55","v":{"v":0,"d":"0 "}},{"$f":"$AO56","v":{"v":0,"d":"0 "}},{"$f":"$AO57","v":{"v":0,"d":"0 "}},{"$f":"$AO58","v":{"v":0,"d":"0 "}},{"$f":"$AO59","v":{"v":0,"d":"0 "}},{"$f":"$AO60","v":{"v":0,"d":"0 "}},{"$f":"$AO61","v":{"v":0,"d":"0 "}},{"$f":"$AO62","v":{"v":0,"d":"0 "}},{"$f":"$AO63","v":{"v":0,"d":"0 "}},{"$f":"$AO64","v":{"v":0,"d":"0 "}},{"$f":"$AO65","v":{"v":0,"d":"0 "}},{"$f":"$AO66","v":{"v":0,"d":"0 "}},{"$f":"$AO67","v":{"v":0,"d":"0 "}},{"$f":"$AO68","v":{"v":0,"d":"0 "}},{"$f":"$AO69","v":{"v":0,"d":"0 "}},{"$f":"$AO70","v":{"v":0,"d":"0 "}},{"$f":"$AO71","v":{"v":0,"d":"0 "}},{"$f":"$AO72","v":{"v":0,"d":"0 "}},{"$f":"$AO73","v":{"v":0,"d":"0 "}},{"$f":"$AO74","v":{"v":0,"d":"0 "}},{"$f":"$AO75","v":{"v":0,"d":"0 "}},{"$f":"$AO76","v":{"v":0,"d":"0 "}},{"$f":"$AO77","v":{"v":0,"d":"0 "}},{"$f":"$AO78","v":{"v":0,"d":"0 "}},{"$f":"$AO79","v":{"v":0,"d":"0 "}},{"$f":"$AO80","v":{"v":0,"d":"0 "}},{"$f":"$AO81","v":{"v":0,"d":"0 "}},{"$f":"$AO82","v":{"v":0,"d":"0 "}},{"$f":"$AO83","v":{"v":0,"d":"0 "}},{"$f":"$AO84","v":{"v":0,"d":"0 "}},{"$f":"$AO85","v":{"v":0,"d":"0 "}},{"$f":"$AO86","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Blaby","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"Blaby",null,null,"3B4PB",{"$nulls":10},{"$f":"IF(AO17=0,0,AT97)","v":{"v":0,"d":"0 "}},null,"MRP",null,null,{"$f":"AP37","v":{"v":0,"d":"0 "}},{"$f":"$AP38","v":{"v":0,"d":"0 "}},{"$f":"$AP39","v":{"v":0,"d":"0 "}},{"$f":"$AP40","v":{"v":0,"d":"0 "}},{"$f":"$AP41","v":{"v":0,"d":"0 "}},{"$f":"$AP42","v":{"v":0,"d":"0 "}},{"$f":"$AP43","v":{"v":0,"d":"0 "}},{"$f":"$AP44","v":{"v":0,"d":"0 "}},{"$f":"$AP45","v":{"v":0,"d":"0 "}},{"$f":"$AP46","v":{"v":0,"d":"0 "}},{"$f":"$AP47","v":{"v":0,"d":"0 "}},{"$f":"$AP48","v":{"v":0,"d":"0 "}},{"$f":"$AP49","v":{"v":0,"d":"0 "}},{"$f":"$AP50","v":{"v":0,"d":"0 "}},{"$f":"$AP51","v":{"v":0,"d":"0 "}},{"$f":"$AP52","v":{"v":0,"d":"0 "}},{"$f":"$AP53","v":{"v":0,"d":"0 "}},{"$f":"$AP54","v":{"v":0,"d":"0 "}},{"$f":"$AP55","v":{"v":0,"d":"0 "}},{"$f":"$AP56","v":{"v":0,"d":"0 "}},{"$f":"$AP57","v":{"v":0,"d":"0 "}},{"$f":"$AP58","v":{"v":0,"d":"0 "}},{"$f":"$AP59","v":{"v":0,"d":"0 "}},{"$f":"$AP60","v":{"v":0,"d":"0 "}},{"$f":"$AP61","v":{"v":0,"d":"0 "}},{"$f":"$AP62","v":{"v":0,"d":"0 "}},{"$f":"$AP63","v":{"v":0,"d":"0 "}},{"$f":"$AP64","v":{"v":0,"d":"0 "}},{"$f":"$AP65","v":{"v":0,"d":"0 "}},{"$f":"$AP66","v":{"v":0,"d":"0 "}},{"$f":"$AP67","v":{"v":0,"d":"0 "}},{"$f":"$AP68","v":{"v":0,"d":"0 "}},{"$f":"$AP69","v":{"v":0,"d":"0 "}},{"$f":"$AP70","v":{"v":0,"d":"0 "}},{"$f":"$AP71","v":{"v":0,"d":"0 "}},{"$f":"$AP72","v":{"v":0,"d":"0 "}},{"$f":"$AP73","v":{"v":0,"d":"0 "}},{"$f":"$AP74","v":{"v":0,"d":"0 "}},{"$f":"$AP75","v":{"v":0,"d":"0 "}},{"$f":"$AP76","v":{"v":0,"d":"0 "}},{"$f":"$AP77","v":{"v":0,"d":"0 "}},{"$f":"$AP78","v":{"v":0,"d":"0 "}},{"$f":"$AP79","v":{"v":0,"d":"0 "}},{"$f":"$AP80","v":{"v":0,"d":"0 "}},{"$f":"$AP81","v":{"v":0,"d":"0 "}},{"$f":"$AP82","v":{"v":0,"d":"0 "}},{"$f":"$AP83","v":{"v":0,"d":"0 "}},{"$f":"$AP84","v":{"v":0,"d":"0 "}},{"$f":"$AP85","v":{"v":0,"d":"0 "}},{"$f":"$AP86","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Blackburn","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Blackburn",null,null,"3B4PH",null,null,{"$f":"AO23","v":{"v":0.03,"d":"3.00%"}},{"$f":"AO19","v":{"v":0.03,"d":"3.00%"}},{"$f":"AO24","v":{"v":0.03,"d":"3.00%"}},{"$f":"AO25","v":{"v":0.03,"d":"3.00%"}},{"$f":"AO26","v":{"v":0.03,"d":"3.00%"}},null,{"$f":"AO29","v":{"v":0,"d":"0.00%"}},null,"Discounted"]
[{"$nulls":25},"Blackpool","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Blackpool",null,null,"3B4PW",null,"Year","Gross rent","Voids","Manag","Maint","MRP","Net rent","Residual Int","Surplus","Surplus"]
[{"$nulls":25},"Blyth Valley","NORTHUMBERLAND",null,{"v":276.1,"d":"£276.10"},"North East",null,"Blyth Valley",null,null,"3B5PA",null,null,"£  ","£  ","£  ","£  ","£  ","£  ","£  ","£  ","£"]
[{"$nulls":25},"Bolsover","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"Bolsover",null,null,"3B5PB",{"$nulls":11},"Residual Interest"]
[{"$nulls":25},"Bolton","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Bolton",null,null,"3B5PF",{"$f":"LEFT(K9,4)","v":"2023"},{"v":1,"d":"1 "},{"$f":"L21","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-AL37*$AO$19,0)","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-AO17*AO20,0)","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-AO17*AO21,0)","v":{"v":0,"d":"0 "}},{"$f":"$AP$133*0","v":{"v":0,"d":"0 "}},{"$f":"SUM(AL37:AP37)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(AQ37:AR37)","v":{"v":0,"d":"0 "}},{"$f":"AQ37*(1/((1+$AO$28)^(AK37-0.5)))","v":{"v":0,"d":"0 "}},{"$f":"AT37","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"AL37","v":{"v":0,"d":"0 "}},{"$f":"AM37","v":{"v":0,"d":"0 "}},{"$f":"AN37","v":{"v":0,"d":"0 "}},{"$f":"AO37","v":{"v":0,"d":"0 "}},{"$f":"AP37","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Boston","LINCOLNSHIRE",null,{"v":286.7,"d":"£286.70"},"East Midlands",null,"Boston",null,null,"3B5PH",{"$f":"+AJ37+1","v":2024},{"$f":"AK37+1","v":{"v":2,"d":"2 "}},{"$f":"IF(AJ38=2017,+AL37*0.99,IF(AJ38=2018,AL37*0.99,IF(AJ38=2019,AL37*0.99,AL37*(1+$AO$23))))","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-AL38*$AO$19,0)","v":{"v":0,"d":"0 "}},{"$f":"IF(AK38>$AO$27,0,ROUND(AN37*(1+$AO$24),0))","v":{"v":0,"d":"0 "}},{"$f":"IF(AK38>$AO$27,0,ROUND(AO37*(1+$AO$25),0))","v":{"v":0,"d":"0 "}},{"$f":"$AP$133*0","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$f":"AQ38*(1/((1+$AO$28)^(AK38-0.5)))","v":{"v":0,"d":"0 "}},{"$f":"AT38","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"AL38","v":{"v":0,"d":"0 "}},{"$f":"AM38","v":{"v":0,"d":"0 "}},{"$f":"AN38","v":{"v":0,"d":"0 "}},{"$f":"AO38","v":{"v":0,"d":"0 "}},{"$f":"AP38","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Bournemouth","DORSET",null,{"v":293.9,"d":"£293.90"},"South West",null,"Bournemouth",null,null,"3B5PW",{"$f":"+AJ38+1","v":2025},{"v":3,"d":"3 "},{"$f":"IF(AJ39=2017,+AL38*0.99,IF(AJ39=2018,AL38*0.99,IF(AJ39=2019,AL38*0.99,AL38*(1+$AO$23))))","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"IF(AK39>$AO$27,0,ROUND(AN38*(1+$AO$24),0))","v":{"v":0,"d":"0 "}},{"$f":"IF(AK39>$AO$27,0,ROUND(AO38*(1+$AO$25),0))","v":{"v":0,"d":"0 "}},{"$f":"$AP$133*0","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Bracknell Forest","BERKSHIRE",null,{"v":345.4,"d":"£345.40"},"South East",null,"Bracknell Forest",null,null,"3B6PB",2026,{"v":4,"d":"4 "},{"$f":"IF(AJ40=2017,+AL39*0.99,IF(AJ40=2018,AL39*0.99,IF(AJ40=2019,AL39*0.99,AL39*(1+$AO$23))))","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Bradford","WEST YORKSHIRE",null,{"v":302.7,"d":"£302.70"},"Yorks & Humberside",null,"Bradford",null,null,"3B6PH",2027,{"v":5,"d":"5 "},{"$f":"IF(AJ41=2017,+AL40*0.99,IF(AJ41=2018,AL40*0.99,IF(AJ41=2019,AL40*0.99,AL40*(1+$AO$23))))","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Braintree","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Braintree",null,null,"4B4PS",2028,{"v":6,"d":"6 "},{"$f":"IF(AJ42=2017,+AL41*0.99,IF(AJ42=2018,AL41*0.99,IF(AJ42=2019,AL41*0.99,AL41*(1+$AO$23))))","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Breckland","NORFOLK",null,{"v":302.5,"d":"£302.50"},"Eastern",null,"Breckland",null,null,"4B6PA",2029,{"v":7,"d":"7 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Brent","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Brent",null,null,"4B6PH",2030,{"v":8,"d":"8 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Brentwood","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Brentwood",null,null,"4B7PA",2031,{"v":9,"d":"9 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Bridgnorth","SHROPSHIRE",null,{"v":295.4,"d":"£295.40"},"West Midlands",null,"Bridgnorth",null,null,"4B7PB",2032,{"v":10,"d":"10 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Brighton and Hove","EAST SUSSEX",null,{"v":281.5,"d":"£281.50"},"South East",null,"Brighton and Hove",null,null,"4B7PH",2033,{"v":11,"d":"11 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Bristol","AVON",null,{"v":321.2,"d":"£321.20"},"South West",null,"Bristol",null,null,"4B7PW",2034,{"v":12,"d":"12 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Broadland","NORFOLK",null,{"v":302.5,"d":"£302.50"},"Eastern",null,"Broadland",null,null,"4B8PH",2035,{"v":13,"d":"13 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Bromley","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Bromley",null,null,"4B8PW",2036,{"v":14,"d":"14 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Bromsgrove","HEREFORD & WORCESTER",null,{"v":289.6,"d":"£289.60"},"West Midlands",null,"Bromsgrove",null,null,"5B10PH",2037,{"$f":"AK50+1","v":{"v":15,"d":"15 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(AK51>$AO$27,0,ROUND(AN50*(1+$AO$24),0))","v":{"v":0,"d":"0 "}},{"$f":"IF(AK51>$AO$27,0,ROUND(AO50*(1+$AO$25),0))","v":{"v":0,"d":"0 "}},{"$f":"$AP$133*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Broxbourne","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Broxbourne",{"$nulls":3},2038,{"v":16,"d":"16 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Broxtowe","NOTTINGHAMSHIRE",null,{"v":298,"d":"£298.00"},"East Midlands",null,"Broxtowe",{"$nulls":3},2039,{"v":17,"d":"17 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Burnley","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Burnley",{"$nulls":3},2040,{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Bury","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Bury",{"$nulls":3},2041,{"v":19,"d":"19 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Calderdale","WEST YORKSHIRE",null,{"v":302.7,"d":"£302.70"},"Yorks & Humberside",null,"Calderdale",{"$nulls":3},2042,{"v":20,"d":"20 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Cambridge","CAMBRIDGESHIRE",null,{"v":330.1,"d":"£330.10"},"Eastern",null,"Cambridge",{"$nulls":3},2043,{"v":21,"d":"21 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Camden","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Camden",{"$nulls":3},2044,{"v":22,"d":"22 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Cannock Chase","STAFFORDSHIRE",null,{"v":296.2,"d":"£296.20"},"West Midlands",null,"Cannock Chase",{"$nulls":3},2045,{"v":23,"d":"23 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Canterbury","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Canterbury",{"$nulls":3},2046,{"v":24,"d":"24 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Caradon","CORNWALL",null,{"v":255.5,"d":"£255.50"},"South West",null,"Caradon",{"$nulls":3},2047,{"v":25,"d":"25 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Carlisle","CUMBRIA",null,{"v":323.7,"d":"£323.70"},"North West",null,"Carlisle",{"$nulls":3},2048,{"v":26,"d":"26 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Carrick","CORNWALL",null,{"v":255.5,"d":"£255.50"},"South West",null,"Carrick",{"$nulls":3},2049,{"v":27,"d":"27 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Castle Morpeth","NORTHUMBERLAND",null,{"v":276.1,"d":"£276.10"},"North East",null,"Castle Morpeth",{"$nulls":3},2050,{"v":28,"d":"28 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.069","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Castle Point","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Castle Point",{"$nulls":3},2051,{"v":29,"d":"29 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.069","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Charnwood","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"Charnwood",{"$nulls":3},2052,{"v":30,"d":"30 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AP$133*0.07","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"AS66*(1/((1+$AO$28)^(AK66-0.5)))","v":{"v":0,"d":"0 "}},{"$f":"AQ66*(1/((1+$AO$28)^(AK66-0.5)))","v":{"v":0,"d":"0 "}},{"$f":"SUM(AU37:AU66)","v":{"v":0,"d":"0 "}},"npv minus resid. Int.",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Chelmsford","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Chelmsford",{"$nulls":3},2053,{"v":31,"d":"31 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"-3896*AO17","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"$f":"SUM(AQ67:AR67)*0.5*0.9","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"AT67+(AT66-AU66)","v":{"v":0,"d":"0 "}},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Cheltenham","GLOUCESTERSHIRE",null,{"v":308,"d":"£308.00"},"South West",null,"Cheltenham",{"$nulls":3},2054,{"v":32,"d":"32 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"AP67*1.03","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"$f":"SUM(AQ68:AR68)*0.5*0.9","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"AT68","v":{"v":0,"d":"0 "}},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Cherwell","OXFORDSHIRE",null,{"v":323.8,"d":"£323.80"},"South East",null,"Cherwell",{"$nulls":3},2055,{"v":33,"d":"33 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"AT69","v":{"v":0,"d":"0 "}},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Chester","CHESHIRE",null,{"v":322,"d":"£322.00"},"North West",null,"Chester",{"$nulls":3},2056,{"v":34,"d":"34 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Chesterfield","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"Chesterfield",{"$nulls":3},2057,{"v":35,"d":"35 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Chester-le-Street","DURHAM",null,{"v":289.7,"d":"£289.70"},"North East",null,"Chester-le-Street",{"$nulls":3},2058,{"v":36,"d":"36 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Chichester","WEST SUSSEX",null,{"v":332.5,"d":"£332.50"},"South East",null,"Chichester",{"$nulls":3},2059,{"v":37,"d":"37 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Chiltern","BUCKINGHAMSHIRE",null,{"v":328.3,"d":"£328.30"},"South East",null,"Chiltern",{"$nulls":3},2060,{"v":38,"d":"38 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Chorley","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Chorley",{"$nulls":3},2061,{"v":39,"d":"39 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Christchurch","DORSET",null,{"v":293.9,"d":"£293.90"},"South West",null,"Christchurch",{"$nulls":3},2062,{"v":40,"d":"40 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(AU37:AU76)","v":{"v":0,"d":"0 "}},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"City of London","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"City of London",{"$nulls":3},2063,{"v":41,"d":"41 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Colchester","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Colchester",{"$nulls":3},2064,{"v":42,"d":"42 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Congleton","CHESHIRE",null,{"v":322,"d":"£322.00"},"North West",null,"Congleton",{"$nulls":3},2065,{"v":43,"d":"43 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Copeland","CUMBRIA",null,{"v":323.7,"d":"£323.70"},"North West",null,"Copeland",{"$nulls":3},2066,{"v":44,"d":"44 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Corby","NORTHAMPTONSHIRE",null,{"v":328.5,"d":"£328.50"},"East Midlands",null,"Corby",{"$nulls":3},2067,{"v":45,"d":"45 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Cotswold","GLOUCESTERSHIRE",null,{"v":308,"d":"£308.00"},"South West",null,"Cotswold",{"$nulls":3},2068,{"v":46,"d":"46 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Coventry","WEST MIDLANDS",null,{"v":320.6,"d":"£320.60"},"West Midlands",null,"Coventry",{"$nulls":3},2069,{"v":47,"d":"47 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Craven","NORTH YORKSHIRE",null,{"v":299.6,"d":"£299.60"},"Yorks & Humberside",null,"Craven",{"$nulls":3},2070,{"v":48,"d":"48 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Crawley","WEST SUSSEX",null,{"v":332.5,"d":"£332.50"},"South East",null,"Crawley",{"$nulls":3},2071,{"v":49,"d":"49 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Crewe and Nantwich","CHESHIRE",null,{"v":322,"d":"£322.00"},"North West",null,"Crewe and Nantwich",{"$nulls":3},2072,{"v":50,"d":"50 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(AU37:AU86)","v":{"v":0,"d":"0 "}},null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Croydon","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Croydon",{"$nulls":3},2073,{"v":51,"d":"51 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Dacorum","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Dacorum",{"$nulls":3},2074,{"v":52,"d":"52 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Darlington","DURHAM",null,{"v":289.7,"d":"£289.70"},"North East",null,"Darlington",{"$nulls":3},2075,{"v":53,"d":"53 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Dartford","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Dartford",{"$nulls":3},2076,{"v":54,"d":"54 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Daventry","NORTHAMPTONSHIRE",null,{"v":328.5,"d":"£328.50"},"East Midlands",null,"Daventry",{"$nulls":3},2077,{"v":55,"d":"55 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Derby","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"Derby",{"$nulls":3},2078,{"v":56,"d":"56 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Derbyshire Dales","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"Derbyshire Dales",{"$nulls":3},2079,{"v":57,"d":"57 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Derwentside","DURHAM",null,{"v":289.7,"d":"£289.70"},"North East",null,"Derwentside",{"$nulls":3},2080,{"v":58,"d":"58 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Doncaster","SOUTH YORKSHIRE",null,{"v":299.1,"d":"£299.10"},"Yorks & Humberside",null,"Doncaster",{"$nulls":3},2081,{"v":59,"d":"59 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Dover","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Dover",{"$nulls":3},2082,{"v":60,"d":"60 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(AU67:AU96)","v":{"v":0,"d":"0 "}},"residual interest",null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Dudley","WEST MIDLANDS",null,{"v":320.6,"d":"£320.60"},"West Midlands",null,"Dudley",{"$nulls":5},{"$f":"SUM(AL37:AL96)","v":{"v":0,"d":"0 "}},{"$f":"SUM(AM37:AM96)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":25},"Durham","DURHAM",null,{"v":289.7,"d":"£289.70"},"North East",null,"Durham"]
[{"$nulls":25},"Ealing","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Ealing"]
[{"$nulls":25},"Easington","DURHAM",null,{"v":289.7,"d":"£289.70"},"North East",null,"Easington"]
[{"$nulls":25},"East Cambridgeshire","CAMBRIDGESHIRE",null,{"v":330.1,"d":"£330.10"},"Eastern",null,"East Cambridgeshire"]
[{"$nulls":25},"East Devon","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"East Devon",{"$nulls":9},"MRP",null,"VP"]
[{"$nulls":25},"East Dorset","DORSET",null,{"v":293.9,"d":"£293.90"},"South West",null,"East Dorset",{"$nulls":9},{"$f":"-AO17*AO22","v":{"v":0,"d":"0 "}},null,{"$f":"I21","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"East Hampshire","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"East Hampshire",{"$nulls":9},{"$f":"IF(AK38>$AO$27,0,ROUND(AP103*(1+$AO$26),0))","v":{"v":0,"d":"0 "}},null,{"$f":"AR103*1.03","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"East Hertfordshire","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"East Hertfordshire",{"$nulls":9},{"v":0,"d":"0 "},null,{"$f":"AR104*1.03","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"East Lindsey","LINCOLNSHIRE",null,{"v":286.7,"d":"£286.70"},"East Midlands",null,"East Lindsey",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"East Northamptonshire","NORTHAMPTONSHIRE",null,{"v":328.5,"d":"£328.50"},"East Midlands",null,"East Northamptonshire",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"East Riding","HUMBERSIDE",null,{"v":318.4,"d":"£318.40"},"Yorks & Humberside",null,"East Riding",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"East Staffordshire","STAFFORDSHIRE",null,{"v":296.2,"d":"£296.20"},"West Midlands",null,"East Staffordshire",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Eastbourne","EAST SUSSEX",null,{"v":281.5,"d":"£281.50"},"South East",null,"Eastbourne",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Eastleigh","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Eastleigh",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Eden","CUMBRIA",null,{"v":323.7,"d":"£323.70"},"North West",null,"Eden",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Ellesmere Port and Neston","CHESHIRE",null,{"v":322,"d":"£322.00"},"North West",null,"Ellesmere Port and Neston",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Elmbridge","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Elmbridge",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Enfield","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Enfield",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Epping Forest","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Epping Forest",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Epsom and Ewell","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Epsom and Ewell",{"$nulls":9},{"$f":"IF(AK51>$AO$27,0,ROUND(AP116*(1+$AO$26),0))","v":{"v":0,"d":"0 "}},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Erewash","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"Erewash",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Exeter","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"Exeter",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Fareham","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Fareham",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Fenland","CAMBRIDGESHIRE",null,{"v":330.1,"d":"£330.10"},"Eastern",null,"Fenland",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Forest Heath","SUFFOLK",null,{"v":304.3,"d":"£304.30"},"Eastern",null,"Forest Heath",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Forest of Dean","GLOUCESTERSHIRE",null,{"v":308,"d":"£308.00"},"South West",null,"Forest of Dean",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Fylde","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Fylde",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Gateshead","TYNE & WEAR",null,{"v":307.9,"d":"£307.90"},"North East",null,"Gateshead",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Gedling","NOTTINGHAMSHIRE",null,{"v":298,"d":"£298.00"},"East Midlands",null,"Gedling",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Gloucester","GLOUCESTERSHIRE",null,{"v":308,"d":"£308.00"},"South West",null,"Gloucester",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Gosport","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Gosport",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Gravesham","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Gravesham",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Great Yarmouth","NORFOLK",null,{"v":302.5,"d":"£302.50"},"Eastern",null,"Great Yarmouth",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Greenwich","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Greenwich",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "}]
[{"$nulls":25},"Guildford","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Guildford",{"$nulls":9},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$f":"AR132*(1/((1+0.064)^(30-0.5)))","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Hackney","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Hackney",{"$nulls":9},{"$f":"SUM(AP103:AP132)","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"Halton","CHESHIRE",null,{"v":322,"d":"£322.00"},"North West",null,"Halton"]
[{"$nulls":25},"Hambleton","NORTH YORKSHIRE",null,{"v":299.6,"d":"£299.60"},"Yorks & Humberside",null,"Hambleton"]
[{"$nulls":25},"Hammersmith","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Hammersmith"]
[{"$nulls":25},"Harborough","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"Harborough"]
[{"$nulls":25},"Haringey","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Haringey"]
[{"$nulls":25},"Harlow","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Harlow"]
[{"$nulls":25},"Harrogate","NORTH YORKSHIRE",null,{"v":299.6,"d":"£299.60"},"Yorks & Humberside",null,"Harrogate"]
[{"$nulls":25},"Harrow","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Harrow"]
[{"$nulls":25},"Hart","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Hart"]
[{"$nulls":25},"Hartlepool","CLEVELAND",null,{"v":338.4,"d":"£338.40"},"North East",null,"Hartlepool"]
[{"$nulls":25},"Hastings","EAST SUSSEX",null,{"v":281.5,"d":"£281.50"},"South East",null,"Hastings"]
[{"$nulls":25},"Havant","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Havant"]
[{"$nulls":25},"Havering","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Havering"]
[{"$nulls":25},"Herefordshire","HEREFORD & WORCESTER",null,{"v":289.6,"d":"£289.60"},"West Midlands",null,"Herefordshire"]
[{"$nulls":25},"Hertsmere","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Hertsmere"]
[{"$nulls":25},"High Peak","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"High Peak"]
[{"$nulls":25},"Hillingdon","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Hillingdon"]
[{"$nulls":25},"Hinckley and Bosworth","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"Hinckley and Bosworth"]
[{"$nulls":25},"Horsham","WEST SUSSEX",null,{"v":332.5,"d":"£332.50"},"South East",null,"Horsham"]
[{"$nulls":25},"Hounslow","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Hounslow"]
[{"$nulls":25},"Huntingdon","CAMBRIDGESHIRE",null,{"v":330.1,"d":"£330.10"},"Eastern",null,"Huntingdon"]
[{"$nulls":25},"Hyndburn","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Hyndburn"]
[{"$nulls":25},"Ipswich","SUFFOLK",null,{"v":304.3,"d":"£304.30"},"Eastern",null,"Ipswich"]
[{"$nulls":25},"Isle of Wight","ISLE OF WIGHT",null,{"v":288.5,"d":"£288.50"},"South East",null,"Isle of Wight"]
[{"$nulls":25},"Isles of Scilly","CORNWALL",null,{"v":255.5,"d":"£255.50"},"South West",null,"Isles of Scilly"]
[{"$nulls":25},"Islington","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Islington"]
[{"$nulls":25},"Kennet","WILTSHIRE",null,{"v":313.9,"d":"£313.90"},"South West",null,"Kennet"]
[{"$nulls":25},"Kensington and Chelsea","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Kensington and Chelsea"]
[{"$nulls":25},"Kerrier","CORNWALL",null,{"v":255.5,"d":"£255.50"},"South West",null,"Kerrier"]
[{"$nulls":25},"Kettering","NORTHAMPTONSHIRE",null,{"v":328.5,"d":"£328.50"},"East Midlands",null,"Kettering"]
[{"$nulls":25},"Kings Lynn and West Norfolk","NORFOLK",null,{"v":302.5,"d":"£302.50"},"Eastern",null,"Kings Lynn and West Norfolk"]
[{"$nulls":25},"Kingston upon Hull","HUMBERSIDE",null,{"v":318.4,"d":"£318.40"},"Yorks & Humberside",null,"Kingston upon Hull"]
[{"$nulls":25},"Kingston upon Thames","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Kingston upon Thames"]
[{"$nulls":25},"Kirklees","WEST YORKSHIRE",null,{"v":302.7,"d":"£302.70"},"Yorks & Humberside",null,"Kirklees"]
[{"$nulls":25},"Knowsley","MERSEYSIDE",null,{"v":324.9,"d":"£324.90"},"North West",null,"Knowsley"]
[{"$nulls":25},"Lambeth","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Lambeth"]
[{"$nulls":25},"Lancaster","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Lancaster"]
[{"$nulls":25},"Leeds","WEST YORKSHIRE",null,{"v":302.7,"d":"£302.70"},"Yorks & Humberside",null,"Leeds"]
[{"$nulls":25},"Leicester","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"Leicester"]
[{"$nulls":25},"Lewes","EAST SUSSEX",null,{"v":281.5,"d":"£281.50"},"South East",null,"Lewes"]
[{"$nulls":25},"Lewisham","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Lewisham"]
[{"$nulls":25},"Lichfield","STAFFORDSHIRE",null,{"v":296.2,"d":"£296.20"},"West Midlands",null,"Lichfield"]
[{"$nulls":25},"Lincoln","LINCOLNSHIRE",null,{"v":286.7,"d":"£286.70"},"East Midlands",null,"Lincoln"]
[{"$nulls":25},"Liverpool","MERSEYSIDE",null,{"v":324.9,"d":"£324.90"},"North West",null,"Liverpool"]
[{"$nulls":25},"Luton","BEDFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Luton"]
[{"$nulls":25},"Macclesfield","CHESHIRE",null,{"v":322,"d":"£322.00"},"North West",null,"Macclesfield"]
[{"$nulls":25},"Maidstone","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Maidstone"]
[{"$nulls":25},"Maldon","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Maldon"]
[{"$nulls":25},"Malvern Hills District","HEREFORD & WORCESTER",null,{"v":289.6,"d":"£289.60"},"West Midlands",null,"Malvern Hills District"]
[{"$nulls":25},"Manchester","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Manchester"]
[{"$nulls":25},"Mansfield","NOTTINGHAMSHIRE",null,{"v":298,"d":"£298.00"},"East Midlands",null,"Mansfield"]
[{"$nulls":25},"Melton","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"Melton"]
[{"$nulls":25},"Mendip","SOMERSET",null,{"v":299.7,"d":"£299.70"},"South West",null,"Mendip"]
[{"$nulls":25},"Merton","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Merton"]
[{"$nulls":25},"Mid Bedfordshire","BEDFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Mid Bedfordshire"]
[{"$nulls":25},"Mid Devon","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"Mid Devon"]
[{"$nulls":25},"Mid Suffolk","SUFFOLK",null,{"v":304.3,"d":"£304.30"},"Eastern",null,"Mid Suffolk"]
[{"$nulls":25},"Mid Sussex","WEST SUSSEX",null,{"v":332.5,"d":"£332.50"},"South East",null,"Mid Sussex"]
[{"$nulls":25},"Middlesbrough","CLEVELAND",null,{"v":338.4,"d":"£338.40"},"North East",null,"Middlesbrough"]
[{"$nulls":25},"Milton Keynes","BUCKINGHAMSHIRE",null,{"v":328.3,"d":"£328.30"},"South East",null,"Milton Keynes"]
[{"$nulls":25},"Mole Valley","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Mole Valley"]
[{"$nulls":25},"New Forest","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"New Forest"]
[{"$nulls":25},"Newark","NOTTINGHAMSHIRE",null,{"v":298,"d":"£298.00"},"East Midlands",null,"Newark"]
[{"$nulls":25},"Newcastle upon Tyne","TYNE & WEAR",null,{"v":296.2,"d":"£296.20"},"North East",null,"Newcastle upon Tyne"]
[{"$nulls":25},"Newcastle under Lyme","STAFFORDSHIRE",null,{"v":307.9,"d":"£307.90"},"STAFFORDSHIRE",null,"Newcastle under Lyme"]
[{"$nulls":25},"Newham","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Newham"]
[{"$nulls":25},"North Cornwall","CORNWALL",null,{"v":255.5,"d":"£255.50"},"South West",null,"North Cornwall"]
[{"$nulls":25},"North Devon","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"North Devon"]
[{"$nulls":25},"North Dorset","DORSET",null,{"v":293.9,"d":"£293.90"},"South West",null,"North Dorset"]
[{"$nulls":25},"North East Derbyshire","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"North East Derbyshire"]
[{"$nulls":25},"North East Lincolnshire","HUMBERSIDE",null,{"v":318.4,"d":"£318.40"},"Yorks & Humberside",null,"North East Lincolnshire"]
[{"$nulls":25},"North Hertfordshire","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"North Hertfordshire"]
[{"$nulls":25},"North Kesteven","LINCOLNSHIRE",null,{"v":286.7,"d":"£286.70"},"East Midlands",null,"North Kesteven"]
[{"$nulls":25},"North Lincolnshire","HUMBERSIDE",null,{"v":318.4,"d":"£318.40"},"Yorks & Humberside",null,"North Lincolnshire"]
[{"$nulls":25},"North Norfolk","NORFOLK",null,{"v":302.5,"d":"£302.50"},"Eastern",null,"North Norfolk"]
[{"$nulls":25},"North Shropshire","SHROPSHIRE",null,{"v":295.4,"d":"£295.40"},"West Midlands",null,"North Shropshire"]
[{"$nulls":25},"North Somerset","AVON",null,{"v":321.2,"d":"£321.20"},"South West",null,"North Somerset"]
[{"$nulls":25},"North Tyneside","TYNE & WEAR",null,{"v":307.9,"d":"£307.90"},"North East",null,"North Tyneside"]
[{"$nulls":25},"North Warwickshire","WARWICKSHIRE",null,{"v":326.1,"d":"£326.10"},"West Midlands",null,"North Warwickshire"]
[{"$nulls":25},"North West Leicestershire","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"North West Leicestershire"]
[{"$nulls":25},"North Wiltshire","WILTSHIRE",null,{"v":313.9,"d":"£313.90"},"South West",null,"North Wiltshire"]
[{"$nulls":25},"Northampton","NORTHAMPTONSHIRE",null,{"v":328.5,"d":"£328.50"},"East Midlands",null,"Northampton"]
[{"$nulls":25},"Norwich","NORFOLK",null,{"v":302.5,"d":"£302.50"},"Eastern",null,"Norwich"]
[{"$nulls":25},"Nottingham","NOTTINGHAMSHIRE",null,{"v":298,"d":"£298.00"},"East Midlands",null,"Nottingham"]
[{"$nulls":25},"Nuneaton and Bedworth","WARWICKSHIRE",null,{"v":326.1,"d":"£326.10"},"West Midlands",null,"Nuneaton and Bedworth"]
[{"$nulls":25},"Oadby and Wigston","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"Oadby and Wigston"]
[{"$nulls":25},"Oldham","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Oldham"]
[{"$nulls":25},"Oswestry","SHROPSHIRE",null,{"v":295.4,"d":"£295.40"},"West Midlands",null,"Oswestry"]
[{"$nulls":25},"Oxford","OXFORDSHIRE",null,{"v":323.8,"d":"£323.80"},"South East",null,"Oxford"]
[{"$nulls":25},"Pendle","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Pendle"]
[{"$nulls":25},"Penwith","CORNWALL",null,{"v":255.5,"d":"£255.50"},"South West",null,"Penwith"]
[{"$nulls":25},"Peterborough","CAMBRIDGESHIRE",null,{"v":330.1,"d":"£330.10"},"Eastern",null,"Peterborough"]
[{"$nulls":25},"Plymouth","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"Plymouth"]
[{"$nulls":25},"Poole","DORSET",null,{"v":293.9,"d":"£293.90"},"South West",null,"Poole"]
[{"$nulls":25},"Portsmouth","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Portsmouth"]
[{"$nulls":25},"Preston","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Preston"]
[{"$nulls":25},"Purbeck","DORSET",null,{"v":293.9,"d":"£293.90"},"South West",null,"Purbeck"]
[{"$nulls":25},"Reading","BERKSHIRE",null,{"v":345.4,"d":"£345.40"},"South East",null,"Reading"]
[{"$nulls":25},"Redbridge","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Redbridge"]
[{"$nulls":25},"Redcar and Cleveland","CLEVELAND",null,{"v":338.4,"d":"£338.40"},"North East",null,"Redcar and Cleveland"]
[{"$nulls":25},"Redditch","HEREFORD & WORCESTER",null,{"v":289.6,"d":"£289.60"},"West Midlands",null,"Redditch"]
[{"$nulls":25},"Reigate and Banstead","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Reigate and Banstead"]
[{"$nulls":25},"Restormel","CORNWALL",null,{"v":255.5,"d":"£255.50"},"South West",null,"Restormel"]
[{"$nulls":25},"Ribble Valley","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Ribble Valley"]
[{"$nulls":25},"Richmondshire","NORTH YORKSHIRE",null,{"v":354.1,"d":"£354.10"},"Yorks & Humberside",null,"Richmond upon Thames"]
[{"$nulls":25},"Richmond upon Thames","OUTER LONDON",null,{"v":299.6,"d":"£299.60"},"Outer London",null,"Richmondshire"]
[{"$nulls":25},"Rochdale","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Rochdale"]
[{"$nulls":25},"Rochford","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Rochford"]
[{"$nulls":25},"Rossendale","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Rossendale"]
[{"$nulls":25},"Rother","EAST SUSSEX",null,{"v":281.5,"d":"£281.50"},"South East",null,"Rother"]
[{"$nulls":25},"Rotherham","SOUTH YORKSHIRE",null,{"v":299.1,"d":"£299.10"},"Yorks & Humberside",null,"Rotherham"]
[{"$nulls":25},"Rugby","WARWICKSHIRE",null,{"v":326.1,"d":"£326.10"},"West Midlands",null,"Rugby"]
[{"$nulls":25},"Runnymede","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Runnymede"]
[{"$nulls":25},"Rushcliffe","NOTTINGHAMSHIRE",null,{"v":298,"d":"£298.00"},"East Midlands",null,"Rushcliffe"]
[{"$nulls":25},"Rushmoor","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Rushmoor"]
[{"$nulls":25},"Rutland","LEICESTERSHIRE",null,{"v":303.1,"d":"£303.10"},"East Midlands",null,"Rutland"]
[{"$nulls":25},"Ryedale","NORTH YORKSHIRE",null,{"v":299.6,"d":"£299.60"},"Yorks & Humberside",null,"Ryedale"]
[{"$nulls":25},"Salford","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Salford"]
[{"$nulls":25},"Salisbury","WILTSHIRE",null,{"v":313.9,"d":"£313.90"},"South West",null,"Salisbury"]
[{"$nulls":25},"Sandwell","WEST MIDLANDS",null,{"v":320.6,"d":"£320.60"},"West Midlands",null,"Sandwell"]
[{"$nulls":25},"Scarborough","NORTH YORKSHIRE",null,{"v":299.6,"d":"£299.60"},"Yorks & Humberside",null,"Scarborough"]
[{"$nulls":25},"Sedgefield","DURHAM",null,{"v":289.7,"d":"£289.70"},"North East",null,"Sedgefield"]
[{"$nulls":25},"Sedgemoor","SOMERSET",null,{"v":299.7,"d":"£299.70"},"South West",null,"Sedgemoor"]
[{"$nulls":25},"Sefton","MERSEYSIDE",null,{"v":324.9,"d":"£324.90"},"North West",null,"Sefton"]
[{"$nulls":25},"Selby","NORTH YORKSHIRE",null,{"v":299.6,"d":"£299.60"},"Yorks & Humberside",null,"Selby"]
[{"$nulls":25},"Sevenoaks","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Sevenoaks"]
[{"$nulls":25},"Sheffield","SOUTH YORKSHIRE",null,{"v":299.1,"d":"£299.10"},"Yorks & Humberside",null,"Sheffield"]
[{"$nulls":25},"Shepway","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Shepway"]
[{"$nulls":25},"Shrewsbury and Atcham","SHROPSHIRE",null,{"v":295.4,"d":"£295.40"},"West Midlands",null,"Shrewsbury and Atcham"]
[{"$nulls":25},"Slough","BERKSHIRE",null,{"v":345.4,"d":"£345.40"},"South East",null,"Slough"]
[{"$nulls":25},"Solihull","WEST MIDLANDS",null,{"v":320.6,"d":"£320.60"},"West Midlands",null,"Solihull"]
[{"$nulls":25},"South Bedfordshire","BEDFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"South Bedfordshire"]
[{"$nulls":25},"South Bucks","BUCKINGHAMSHIRE",null,{"v":328.3,"d":"£328.30"},"South East",null,"South Bucks"]
[{"$nulls":25},"South Cambridgeshire","CAMBRIDGESHIRE",null,{"v":330.1,"d":"£330.10"},"Eastern",null,"South Cambridgeshire"]
[{"$nulls":25},"South Derbyshire","DERBYSHIRE",null,{"v":321.1,"d":"£321.10"},"East Midlands",null,"South Derbyshire"]
[{"$nulls":25},"South Gloucestershire","AVON",null,{"v":321.2,"d":"£321.20"},"South West",null,"South Gloucestershire"]
[{"$nulls":25},"South Hams","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"South Hams"]
[{"$nulls":25},"South Holland","LINCOLNSHIRE",null,{"v":286.7,"d":"£286.70"},"East Midlands",null,"South Holland"]
[{"$nulls":25},"South Kesteven","LINCOLNSHIRE",null,{"v":286.7,"d":"£286.70"},"East Midlands",null,"South Kesteven"]
[{"$nulls":25},"South Lakeland","CUMBRIA",null,{"v":323.7,"d":"£323.70"},"North West",null,"South Lakeland"]
[{"$nulls":25},"South Norfolk","NORFOLK",null,{"v":302.5,"d":"£302.50"},"Eastern",null,"South Norfolk"]
[{"$nulls":25},"South Northamptonshire","NORTHAMPTONSHIRE",null,{"v":328.5,"d":"£328.50"},"East Midlands",null,"South Northamptonshire"]
[{"$nulls":25},"South Oxfordshire","OXFORDSHIRE",null,{"v":323.8,"d":"£323.80"},"South East",null,"South Oxfordshire"]
[{"$nulls":25},"South Ribble","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"South Ribble"]
[{"$nulls":25},"South Shropshire","SHROPSHIRE",null,{"v":295.4,"d":"£295.40"},"West Midlands",null,"South Shropshire"]
[{"$nulls":25},"South Somerset","SOMERSET",null,{"v":299.7,"d":"£299.70"},"South West",null,"South Somerset"]
[{"$nulls":25},"South Staffordshire","STAFFORDSHIRE",null,{"v":296.2,"d":"£296.20"},"West Midlands",null,"South Staffordshire"]
[{"$nulls":25},"South Tyneside","TYNE & WEAR",null,{"v":307.9,"d":"£307.90"},"North East",null,"South Tyneside"]
[{"$nulls":25},"Southampton","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Southampton"]
[{"$nulls":25},"Southend-on-Sea","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Southend-on-Sea"]
[{"$nulls":25},"Southwark","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Southwark"]
[{"$nulls":25},"Spelthorne","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Spelthorne"]
[{"$nulls":25},"St Albans","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"St Albans"]
[{"$nulls":25},"St Edmundsbury","SUFFOLK",null,{"v":304.3,"d":"£304.30"},"Eastern",null,"St Edmundsbury"]
[{"$nulls":25},"St Helens","MERSEYSIDE",null,{"v":324.9,"d":"£324.90"},"North West",null,"St Helens"]
[{"$nulls":25},"Stafford","STAFFORDSHIRE",null,{"v":296.2,"d":"£296.20"},"West Midlands",null,"Stafford"]
[{"$nulls":25},"Staffordshire Moorland","STAFFORDSHIRE",null,{"v":296.2,"d":"£296.20"},"West Midlands",null,"Staffordshire Moorland"]
[{"$nulls":25},"Stevenage","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Stevenage"]
[{"$nulls":25},"Stockport","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Stockport"]
[{"$nulls":25},"Stockton-on-Tees ","CLEVELAND",null,{"v":338.4,"d":"£338.40"},"North East",null,"Stockton-on-Tees "]
[{"$nulls":25},"Stoke-on-Trent","STAFFORDSHIRE",null,{"v":296.2,"d":"£296.20"},"West Midlands",null,"Stoke-on-Trent"]
[{"$nulls":25},"Stratford upon Avon","WARWICKSHIRE",null,{"v":326.1,"d":"£326.10"},"West Midlands",null,"Stratford upon Avon"]
[{"$nulls":25},"Stroud","GLOUCESTERSHIRE",null,{"v":308,"d":"£308.00"},"South West",null,"Stroud"]
[{"$nulls":25},"Suffolk Coastal","SUFFOLK",null,{"v":304.3,"d":"£304.30"},"Eastern",null,"Suffolk Coastal"]
[{"$nulls":25},"Sunderland","TYNE & WEAR",null,{"v":307.9,"d":"£307.90"},"North East",null,"Sunderland"]
[{"$nulls":25},"Surrey Heath","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Surrey Heath"]
[{"$nulls":25},"Sutton","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Sutton"]
[{"$nulls":25},"Swale","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Swale"]
[{"$nulls":25},"Swindon","WILTSHIRE",null,{"v":313.9,"d":"£313.90"},"South West",null,"Swindon"]
[{"$nulls":25},"Tameside","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Tameside"]
[{"$nulls":25},"Tamworth","STAFFORDSHIRE",null,{"v":296.2,"d":"£296.20"},"West Midlands",null,"Tamworth"]
[{"$nulls":25},"Tandridge","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Tandridge"]
[{"$nulls":25},"Taunton Deane","SOMERSET",null,{"v":299.7,"d":"£299.70"},"South West",null,"Taunton Deane"]
[{"$nulls":25},"Teesdale","DURHAM",null,{"v":289.7,"d":"£289.70"},"North East",null,"Teesdale"]
[{"$nulls":25},"Teignbridge","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"Teignbridge"]
[{"$nulls":25},"Tendring","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Tendring"]
[{"$nulls":25},"Test Valley","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Test Valley"]
[{"$nulls":25},"Tewkesbury","GLOUCESTERSHIRE",null,{"v":308,"d":"£308.00"},"South West",null,"Tewkesbury"]
[{"$nulls":25},"Thanet","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Thanet"]
[{"$nulls":25},"The Medway Towns","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"The Medway Towns"]
[{"$nulls":25},"The Wrekin","SHROPSHIRE",null,{"v":295.4,"d":"£295.40"},"West Midlands",null,"The Wrekin"]
[{"$nulls":25},"Three Rivers","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Three Rivers"]
[{"$nulls":25},"Thurrock","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Thurrock"]
[{"$nulls":25},"Tonbridge and Malling","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Tonbridge and Malling"]
[{"$nulls":25},"Torbay","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"Torbay"]
[{"$nulls":25},"Torridge","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"Torridge"]
[{"$nulls":25},"Tower Hamlets","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Tower Hamlets"]
[{"$nulls":25},"Trafford","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Trafford"]
[{"$nulls":25},"Tunbridge Wells","KENT",null,{"v":316.4,"d":"£316.40"},"South East",null,"Tunbridge Wells"]
[{"$nulls":25},"Tynedale","NORTHUMBERLAND",null,{"v":276.1,"d":"£276.10"},"North East",null,"Tynedale"]
[{"$nulls":25},"Uttlesford","ESSEX",null,{"v":325.9,"d":"£325.90"},"Eastern",null,"Uttlesford"]
[{"$nulls":25},"Vale of White Horse","OXFORDSHIRE",null,{"v":323.8,"d":"£323.80"},"South East",null,"Vale of White Horse"]
[{"$nulls":25},"Vale Royal","CHESHIRE",null,{"v":322,"d":"£322.00"},"North West",null,"Vale Royal"]
[{"$nulls":25},"Wakefield","WEST YORKSHIRE",null,{"v":302.7,"d":"£302.70"},"Yorks & Humberside",null,"Wakefield"]
[{"$nulls":25},"Walsall","WEST MIDLANDS",null,{"v":320.6,"d":"£320.60"},"West Midlands",null,"Walsall"]
[{"$nulls":25},"Waltham Forest","OUTER LONDON",null,{"v":354.1,"d":"£354.10"},"Outer London",null,"Waltham Forest"]
[{"$nulls":25},"Wandsworth","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Wandsworth"]
[{"$nulls":25},"Wansbeck","NORTHUMBERLAND",null,{"v":276.1,"d":"£276.10"},"North East",null,"Wansbeck"]
[{"$nulls":25},"Warrington","CHESHIRE",null,{"v":322,"d":"£322.00"},"North West",null,"Warrington"]
[{"$nulls":25},"Warwick","WARWICKSHIRE",null,{"v":326.1,"d":"£326.10"},"West Midlands",null,"Warwick"]
[{"$nulls":25},"Watford","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Watford"]
[{"$nulls":25},"Waveney","SUFFOLK",null,{"v":304.3,"d":"£304.30"},"Eastern",null,"Waveney"]
[{"$nulls":25},"Waverley","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Waverley"]
[{"$nulls":25},"Wealden","EAST SUSSEX",null,{"v":281.5,"d":"£281.50"},"South East",null,"Wealden"]
[{"$nulls":25},"Wear Valley","DURHAM",null,{"v":289.7,"d":"£289.70"},"North East",null,"Wear Valley"]
[{"$nulls":25},"Wellingborough","NORTHAMPTONSHIRE",null,{"v":328.5,"d":"£328.50"},"East Midlands",null,"Wellingborough"]
[{"$nulls":25},"Welwyn Hatfield","HERTFORDSHIRE",null,{"v":343.7,"d":"£343.70"},"Eastern",null,"Welwyn Hatfield"]
[{"$nulls":25},"West Berkshire","BERKSHIRE",null,{"v":345.4,"d":"£345.40"},"South East",null,"West Berkshire"]
[{"$nulls":25},"West Devon","DEVON",null,{"v":278,"d":"£278.00"},"South West",null,"West Devon"]
[{"$nulls":25},"West Dorset","DORSET",null,{"v":293.9,"d":"£293.90"},"South West",null,"West Dorset"]
[{"$nulls":25},"West Lancashire","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"West Lancashire"]
[{"$nulls":25},"West Lindsey","LINCOLNSHIRE",null,{"v":286.7,"d":"£286.70"},"East Midlands",null,"West Lindsey"]
[{"$nulls":25},"West Oxfordshire","OXFORDSHIRE",null,{"v":323.8,"d":"£323.80"},"South East",null,"West Oxfordshire"]
[{"$nulls":25},"West Somerset","SOMERSET",null,{"v":299.7,"d":"£299.70"},"South West",null,"West Somerset"]
[{"$nulls":25},"West Wiltshire","WILTSHIRE",null,{"v":313.9,"d":"£313.90"},"South West",null,"West Wiltshire"]
[{"$nulls":25},"Westminster","INNER LONDON",null,{"v":354.1,"d":"£354.10"},"Inner London",null,"Westminster"]
[{"$nulls":25},"Weymouth and Portland","DORSET",null,{"v":293.9,"d":"£293.90"},"South West",null,"Weymouth and Portland"]
[{"$nulls":25},"Wigan","GREATER MANCHESTER",null,{"v":307.3,"d":"£307.30"},"North West",null,"Wigan"]
[{"$nulls":25},"Winchester","HAMPSHIRE",null,{"v":328.7,"d":"£328.70"},"South East",null,"Winchester"]
[{"$nulls":25},"Windsor and Maidenhead","BERKSHIRE",null,{"v":345.4,"d":"£345.40"},"South East",null,"Windsor and Maidenhead"]
[{"$nulls":25},"Wirral","MERSEYSIDE",null,{"v":324.9,"d":"£324.90"},"North West",null,"Wirral"]
[{"$nulls":25},"Woking","SURREY",null,{"v":333.2,"d":"£333.20"},"South East",null,"Woking"]
[{"$nulls":25},"Wokingham","BERKSHIRE",null,{"v":345.4,"d":"£345.40"},"South East",null,"Wokingham"]
[{"$nulls":25},"Wolverhampton","WEST MIDLANDS",null,{"v":320.6,"d":"£320.60"},"West Midlands",null,"Wolverhampton"]
[{"$nulls":25},"Worcester City","HEREFORD & WORCESTER",null,{"v":289.6,"d":"£289.60"},"West Midlands",null,"Worcester City"]
[{"$nulls":25},"Worthing","WEST SUSSEX",null,{"v":332.5,"d":"£332.50"},"South East",null,"Worthing"]
[{"$nulls":25},"Wychavon","HEREFORD & WORCESTER",null,{"v":289.6,"d":"£289.60"},"West Midlands",null,"Wychavon"]
[{"$nulls":25},"Wycombe","BUCKINGHAMSHIRE",null,{"v":328.3,"d":"£328.30"},"South East",null,"Wycombe"]
[{"$nulls":25},"Wyre","LANCASHIRE",null,{"v":302.7,"d":"£302.70"},"North West",null,"Wyre"]
[{"$nulls":25},"Wyre Forest","HEREFORD & WORCESTER",null,{"v":289.6,"d":"£289.60"},"West Midlands",null,"Wyre Forest"]
[{"$nulls":25},"York","NORTH YORKSHIRE",null,{"v":299.6,"d":"£299.60"},"Yorks & Humberside",null,"York"]
[{"$nulls":25},"ENGLAND",null,null,{"v":316.4,"d":"£316.40"}]
[{"$nulls":25},"Get LA & County, for",{"$f":"'Project Information'!H10","v":"Manchester"},null,{"$f":"VLOOKUP(AA366,Z11:AC364,4,FALSE)","v":{"v":307.3,"d":"£307.30"}},{"$f":"VLOOKUP(AA366,Z11:AD364,5,FALSE)","v":"North West"}]
[{"$nulls":25},"M&M & earnings, above.",null,null,"County =",{"$f":"VLOOKUP(AA366,Z11:AA364,2,FALSE)","v":"GREATER MANCHESTER"}]
[]
[{"$nulls":25},"Note, above LA name sort"]
[{"$nulls":25},"is alphabetic but with some"]
[{"$nulls":25},"LA name spellings modified"]
[{"$nulls":25},"from last year.","General Needs self-contained or shared,"]
{"$rows_empty":27}
["2021-06-02"]

{"sheet":"Affordable Rent","index":6,"n_rows":400,"n_cols":98,"rows_kept":400,"merged":[[2,1,2,2],[37,42,37,43]]}
[null,"Affordable Rent "]
[]
[null,"KEY"]
[null,"Manual Input (If applicable)"]
[null,"Formula with Input Capability"]
[null,"** denotes compulsory field "]
[]
[null,"Unit Type","No. of Units","No. of Beds per Unit","No. of Persons per Unit","Property","Individual Floor Area","OMV on completion","Weekly Market Rent for","Percentage of Market Rent","Weekly Unit Rent for","Total p.a.",{"$nulls":12},"Property Code"]
[{"$nulls":6},"(sq. m.)","(individual unit)",{"$f":"'Project Information'!H16","v":"2023/24"},null,{"$f":"'Project Information'!H16","v":"2023/24"},{"$nulls":19},"Property Type",null,null,"LONGTERM BORROWING CALCULATION SUPPORTED BY RENTS"]
[null,"**","**",{"$nulls":3},"**","**",null,null,"**"]
[null,"1B2PF",4,{"$f":"LEFT(B11,1)","v":"1"},{"$f":"IF(C11=\"\",0,(IF(LEN(B11)=5,MID(B11,3,1),MID(B11,3,2))))","v":"2"},{"$f":"IF(Y11=\"H\",\"House\",IF(Y11=\"B\",\"Bungalow\",IF(Y11=\"F\",\"Flat\",IF(Y11=\"S\",\"Shared\",IF(Y11=\"T\",\"Bedsit\",IF(Y11=\"A\",\"Wheelchair Flat\",IF(Y11=\"W\",\"Wheelchair\",0)))))))","v":"Flat"},50,{"v":82500,"d":"82,500"},170,{"v":0.8,"d":"80.00%"},{"$f":"+I11*J11","v":{"v":136,"d":"136.00"}},{"$f":"K11*C11*52","v":{"v":28288,"d":"28,288.00"}},{"$nulls":12},{"$f":"RIGHT(B11,1)","v":"F"},{"$nulls":5},"0B0PS"]
[null,"2B4PH",4,"2","4","House",79,{"v":137000,"d":"137,000"},185,{"v":0.8,"d":"80.00%"},{"$f":"+I12*J12","v":{"v":148,"d":"148.00"}},{"v":30784,"d":"30,784.00"},{"$nulls":12},{"$f":"RIGHT(B12,1)","v":"H"},{"$nulls":5},"1B1PF"]
[null,"4B6PH",6,"4","6","House",97,{"v":220000,"d":"220,000"},270,{"v":0.8,"d":"80.00%"},{"$f":"+J13*I13","v":{"v":216,"d":"216.00"}},{"v":67392,"d":"67,392.00"},{"$nulls":12},"H",{"$nulls":5},"1B1PT"]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0.8,"d":"80.00%"},{"$f":"+J14*I14","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B2PA"]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0.8,"d":"80.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B2PB"]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0.8,"d":"80.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B2PF",null,null,"MRP % per unit",null,null,{"$f":"+'Project Information'!H34","v":{"v":0.004,"d":"0.40%"}}]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0.8,"d":"80.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B2PH",null,null,"Number of units",null,null,{"$f":"C21","v":14}]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0.8,"d":"80.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"2B2PF",null,null,"Average rent per unit per week",null,null,{"$f":"K21","v":{"v":173.71428571428572,"d":"£173.71"}}]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0.8,"d":"80.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"2B3PA",null,null,"Voids %",null,null,{"$f":"+'Social Rent'!AO19","v":{"v":0.03,"d":"3%"}}]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0.8,"d":"80.00%"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"2B3PB",null,null,"Management cost per unit per annum",null,null,{"$f":"+'Project Information'!H32","v":{"v":424,"d":"£424"}}]
[null,"Total Units",{"$f":"SUM(C11:C20)","v":14},"Total Persons",{"$f":"($C$11*E11)+($C$12*E12)+($C$13*E13)+($C$14*E14)+($C$15*E15)+($C$16*E16)+($C$17*E17)+($C$18*E18)+($C$19*E19)+($C$20*E20)","v":60},null,{"$f":"($C$11*G11)+($C$12*G12)+($C$13*G13)+($C$14*G14)+($C$15*G15)+($C$16*G16)+($C$17*G17)+($C$18*G18)+($C$19*G19)+($C$20*G20)","v":{"v":1098,"d":"1,098"}},{"$f":"($C$11*H11)+($C$12*H12)+($C$13*H13)+($C$14*H14)+($C$15*H15)+($C$16*H16)+($C$17*H17)+($C$18*H18)+($C$19*H19)+($C$20*H20)","v":{"v":2198000,"d":"2,198,000"}},null,null,{"$f":"(L21/C21)/52","v":{"v":173.71428571428572,"d":"173.71"}},{"$f":"SUM(L11:L20)","v":{"v":126464,"d":"126,464.00"}},{"$nulls":18},"2B3PF",null,null,"Maintenance cost per unit per annum",null,null,{"$f":"+'Project Information'!H33","v":{"v":768,"d":"£768"}}]
[{"$nulls":30},"2B3PH",null,null,"MRP cost per unit per annum",null,null,{"$f":"IF(C21=0,0,+(AK16*(Summary!D23+Summary!D24)/Summary!E16)*-1)","v":{"v":742.1304000000001,"d":"£742"}}]
[{"$nulls":30},"2B3PW",null,null,"Increases per annum - rents",null,null,{"$f":"+'Social Rent'!AO23","v":{"v":0.03,"d":"3.00%"}}]
[{"$nulls":30},"2B4PB",null,null,"                                   - management",null,null,{"v":0.03,"d":"3.00%"}]
[{"$nulls":30},"2B4PF",null,null,"                                   - maintenance",null,null,{"v":0.03,"d":"3.00%"},null,null,{"$f":"AD15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":30},"2B4PH",null,null,"                                   - building fund",null,null,{"v":0.03,"d":"3.00%"}]
[{"$nulls":30},"2B4PW",null,null,"Discount Period in Years",null,null,60]
[{"$nulls":30},"3B3PH",null,null,"Discount Rate",null,null,{"v":0.06,"d":"6.00%"},{"$nulls":8},"Gross rent","£  ",null,{"$f":"$AH39","v":{"v":126464,"d":"126,464 "}},{"$f":"$AH40","v":{"v":130257.92,"d":"130,258 "}},{"$f":"$AH41","v":{"v":134165.6576,"d":"134,166 "}},{"$f":"$AH42","v":{"v":138190.627328,"d":"138,191 "}},{"$f":"$AH43","v":{"v":142336.34614784,"d":"142,336 "}},{"$f":"$AH44","v":{"v":146606.4365322752,"d":"146,606 "}},{"$f":"$AH45","v":{"v":151004.62962824345,"d":"151,005 "}},{"$f":"$AH46","v":{"v":155534.76851709076,"d":"155,535 "}},{"$f":"$AH47","v":{"v":160200.8115726035,"d":"160,201 "}},{"$f":"$AH48","v":{"v":165006.83591978162,"d":"165,007 "}},{"$f":"$AH49","v":{"v":169957.04099737506,"d":"169,957 "}},{"$f":"$AH50","v":{"v":175055.75222729633,"d":"175,056 "}},{"$f":"$AH51","v":{"v":180307.4247941152,"d":"180,307 "}},{"$f":"$AH52","v":{"v":185716.64753793867,"d":"185,717 "}},{"$f":"$AH53","v":{"v":191288.14696407682,"d":"191,288 "}},{"$f":"$AH54","v":{"v":197026.79137299914,"d":"197,027 "}},{"$f":"$AH55","v":{"v":202937.5951141891,"d":"202,938 "}},{"$f":"$AH56","v":{"v":209025.7229676148,"d":"209,026 "}},{"$f":"$AH57","v":{"v":215296.49465664325,"d":"215,296 "}},{"$f":"$AH58","v":{"v":221755.38949634254,"d":"221,755 "}},{"$f":"$AH59","v":{"v":228408.05118123282,"d":"228,408 "}},{"$f":"$AH60","v":{"v":235260.29271666982,"d":"235,260 "}},{"$f":"$AH61","v":{"v":242318.1014981699,"d":"242,318 "}},{"$f":"$AH62","v":{"v":249587.64454311502,"d":"249,588 "}},{"$f":"$AH63","v":{"v":257075.2738794085,"d":"257,075 "}},{"$f":"$AH64","v":{"v":264787.5320957907,"d":"264,788 "}},{"$f":"$AH65","v":{"v":272731.15805866447,"d":"272,731 "}},{"$f":"$AH66","v":{"v":280913.09280042443,"d":"280,913 "}},{"$f":"$AH67","v":{"v":289340.48558443715,"d":"289,340 "}},{"$f":"$AH68","v":{"v":298020.70015197026,"d":"298,021 "}},{"$f":"$AH69","v":{"v":306961.32115652936,"d":"306,961 "}},{"$f":"$AH70","v":{"v":316170.16079122527,"d":"316,170 "}},{"$f":"$AH71","v":{"v":325655.26561496203,"d":"325,655 "}},{"$f":"$AH72","v":{"v":335424.9235834109,"d":"335,425 "}},{"$f":"$AH73","v":{"v":345487.67129091325,"d":"345,488 "}},{"$f":"$AH74","v":{"v":355852.3014296407,"d":"355,852 "}},{"$f":"$AH75","v":{"v":366527.8704725299,"d":"366,528 "}},{"$f":"$AH76","v":{"v":377523.7065867058,"d":"377,524 "}},{"$f":"$AH77","v":{"v":388849.417784307,"d":"388,849 "}},{"$f":"$AH78","v":{"v":400514.9003178362,"d":"400,515 "}},{"$f":"$AH79","v":{"v":412530.3473273713,"d":"412,530 "}},{"$f":"$AH80","v":{"v":424906.25774719246,"d":"424,906 "}},{"$f":"$AH81","v":{"v":437653.44547960826,"d":"437,653 "}},{"$f":"$AH82","v":{"v":450783.04884399654,"d":"450,783 "}},{"$f":"$AH83","v":{"v":464306.5403093164,"d":"464,307 "}},{"$f":"$AH84","v":{"v":478235.73651859595,"d":"478,236 "}},{"$f":"$AH85","v":{"v":492582.8086141538,"d":"492,583 "}},{"$f":"$AH86","v":{"v":507360.29287257843,"d":"507,360 "}},{"$f":"$AH87","v":{"v":522581.1016587558,"d":"522,581 "}},{"$f":"$AH88","v":{"v":538258.5347085185,"d":"538,259 "}}]
[{"$nulls":30},"3B3PS",{"$nulls":14},"Voids",null,null,{"$f":"AI39","v":{"v":-3794,"d":"(3,794)"}},{"$f":"$AI40","v":{"v":-3908,"d":"(3,908)"}},{"$f":"$AI41","v":{"v":-4025,"d":"(4,025)"}},{"$f":"$AI42","v":{"v":-4146,"d":"(4,146)"}},{"$f":"$AI43","v":{"v":-4270,"d":"(4,270)"}},{"$f":"$AI44","v":{"v":-4398,"d":"(4,398)"}},{"$f":"$AI45","v":{"v":-4530,"d":"(4,530)"}},{"$f":"$AI46","v":{"v":-4666,"d":"(4,666)"}},{"$f":"$AI47","v":{"v":-4806,"d":"(4,806)"}},{"$f":"$AI48","v":{"v":-4950,"d":"(4,950)"}},{"$f":"$AI49","v":{"v":-5099,"d":"(5,099)"}},{"$f":"$AI50","v":{"v":-5252,"d":"(5,252)"}},{"$f":"$AI51","v":{"v":-5409,"d":"(5,409)"}},{"$f":"$AI52","v":{"v":-5571,"d":"(5,571)"}},{"$f":"$AI53","v":{"v":-5739,"d":"(5,739)"}},{"$f":"$AI54","v":{"v":-5911,"d":"(5,911)"}},{"$f":"$AI55","v":{"v":-6088,"d":"(6,088)"}},{"$f":"$AI56","v":{"v":-6271,"d":"(6,271)"}},{"$f":"$AI57","v":{"v":-6459,"d":"(6,459)"}},{"$f":"$AI58","v":{"v":-6653,"d":"(6,653)"}},{"$f":"$AI59","v":{"v":-6852,"d":"(6,852)"}},{"$f":"$AI60","v":{"v":-7058,"d":"(7,058)"}},{"$f":"$AI61","v":{"v":-7270,"d":"(7,270)"}},{"$f":"$AI62","v":{"v":-7488,"d":"(7,488)"}},{"$f":"$AI63","v":{"v":-7712,"d":"(7,712)"}},{"$f":"$AI64","v":{"v":-7944,"d":"(7,944)"}},{"$f":"$AI65","v":{"v":-8182,"d":"(8,182)"}},{"$f":"$AI66","v":{"v":-8427,"d":"(8,427)"}},{"$f":"$AI67","v":{"v":-8680,"d":"(8,680)"}},{"$f":"$AI68","v":{"v":-8941,"d":"(8,941)"}},{"$f":"$AI69","v":{"v":-9209,"d":"(9,209)"}},{"$f":"$AI70","v":{"v":-9485,"d":"(9,485)"}},{"$f":"$AI71","v":{"v":-9770,"d":"(9,770)"}},{"$f":"$AI72","v":{"v":-10063,"d":"(10,063)"}},{"$f":"$AI73","v":{"v":-10365,"d":"(10,365)"}},{"$f":"$AI74","v":{"v":-10676,"d":"(10,676)"}},{"$f":"$AI75","v":{"v":-10996,"d":"(10,996)"}},{"$f":"$AI76","v":{"v":-11326,"d":"(11,326)"}},{"$f":"$AI77","v":{"v":-11665,"d":"(11,665)"}},{"$f":"$AI78","v":{"v":-12015,"d":"(12,015)"}},{"$f":"$AI79","v":{"v":-12376,"d":"(12,376)"}},{"$f":"$AI80","v":{"v":-12747,"d":"(12,747)"}},{"$f":"$AI81","v":{"v":-13130,"d":"(13,130)"}},{"$f":"$AI82","v":{"v":-13523,"d":"(13,523)"}},{"$f":"$AI83","v":{"v":-13929,"d":"(13,929)"}},{"$f":"$AI84","v":{"v":-14347,"d":"(14,347)"}},{"$f":"$AI85","v":{"v":-14777,"d":"(14,777)"}},{"$f":"$AI86","v":{"v":-15221,"d":"(15,221)"}},{"$f":"$AI87","v":{"v":-15677,"d":"(15,677)"}},{"$f":"$AI88","v":{"v":-16148,"d":"(16,148)"}}]
[{"$nulls":30},"3B4PA",{"$nulls":9},"First year",{"$nulls":4},"Manag",null,null,{"$f":"AJ39","v":{"v":-5936,"d":"(5,936)"}},{"$f":"$AJ40","v":{"v":-6114,"d":"(6,114)"}},{"$f":"$AJ41","v":{"v":-6297,"d":"(6,297)"}},{"$f":"$AJ42","v":{"v":-6486,"d":"(6,486)"}},{"$f":"$AJ43","v":{"v":-6681,"d":"(6,681)"}},{"$f":"$AJ44","v":{"v":-6881,"d":"(6,881)"}},{"$f":"$AJ45","v":{"v":-7087,"d":"(7,087)"}},{"$f":"$AJ46","v":{"v":-7300,"d":"(7,300)"}},{"$f":"$AJ47","v":{"v":-7519,"d":"(7,519)"}},{"$f":"$AJ48","v":{"v":-7745,"d":"(7,745)"}},{"$f":"$AJ49","v":{"v":-7977,"d":"(7,977)"}},{"$f":"$AJ50","v":{"v":-8216,"d":"(8,216)"}},{"$f":"$AJ51","v":{"v":-8462,"d":"(8,462)"}},{"$f":"$AJ52","v":{"v":-8716,"d":"(8,716)"}},{"$f":"$AJ53","v":{"v":-8977,"d":"(8,977)"}},{"$f":"$AJ54","v":{"v":-9246,"d":"(9,246)"}},{"$f":"$AJ55","v":{"v":-9523,"d":"(9,523)"}},{"$f":"$AJ56","v":{"v":-9809,"d":"(9,809)"}},{"$f":"$AJ57","v":{"v":-10103,"d":"(10,103)"}},{"$f":"$AJ58","v":{"v":-10406,"d":"(10,406)"}},{"$f":"$AJ59","v":{"v":-10718,"d":"(10,718)"}},{"$f":"$AJ60","v":{"v":-11040,"d":"(11,040)"}},{"$f":"$AJ61","v":{"v":-11371,"d":"(11,371)"}},{"$f":"$AJ62","v":{"v":-11712,"d":"(11,712)"}},{"$f":"$AJ63","v":{"v":-12063,"d":"(12,063)"}},{"$f":"$AJ64","v":{"v":-12425,"d":"(12,425)"}},{"$f":"$AJ65","v":{"v":-12798,"d":"(12,798)"}},{"$f":"$AJ66","v":{"v":-13182,"d":"(13,182)"}},{"$f":"$AJ67","v":{"v":-13577,"d":"(13,577)"}},{"$f":"$AJ68","v":{"v":-13984,"d":"(13,984)"}},{"$f":"$AJ69","v":{"v":-14404,"d":"(14,404)"}},{"$f":"$AJ70","v":{"v":-14836,"d":"(14,836)"}},{"$f":"$AJ71","v":{"v":-15281,"d":"(15,281)"}},{"$f":"$AJ72","v":{"v":-15739,"d":"(15,739)"}},{"$f":"$AJ73","v":{"v":-16211,"d":"(16,211)"}},{"$f":"$AJ74","v":{"v":-16697,"d":"(16,697)"}},{"$f":"$AJ75","v":{"v":-17198,"d":"(17,198)"}},{"$f":"$AJ76","v":{"v":-17714,"d":"(17,714)"}},{"$f":"$AJ77","v":{"v":-18245,"d":"(18,245)"}},{"$f":"$AJ78","v":{"v":-18792,"d":"(18,792)"}},{"$f":"$AJ79","v":{"v":-19356,"d":"(19,356)"}},{"$f":"$AJ80","v":{"v":-19937,"d":"(19,937)"}},{"$f":"$AJ81","v":{"v":-20535,"d":"(20,535)"}},{"$f":"$AJ82","v":{"v":-21151,"d":"(21,151)"}},{"$f":"$AJ83","v":{"v":-21786,"d":"(21,786)"}},{"$f":"$AJ84","v":{"v":-22440,"d":"(22,440)"}},{"$f":"$AJ85","v":{"v":-23113,"d":"(23,113)"}},{"$f":"$AJ86","v":{"v":-23806,"d":"(23,806)"}},{"$f":"$AJ87","v":{"v":-24520,"d":"(24,520)"}},{"$f":"$AJ88","v":{"v":-25256,"d":"(25,256)"}}]
[{"$nulls":30},"3B4PF",{"$nulls":10},"NPV",{"$nulls":3},"Maint",null,null,{"$f":"AK39","v":{"v":-10752,"d":"(10,752)"}},{"$f":"$AK40","v":{"v":-11075,"d":"(11,075)"}},{"$f":"$AK41","v":{"v":-11407,"d":"(11,407)"}},{"$f":"$AK42","v":{"v":-11749,"d":"(11,749)"}},{"$f":"$AK43","v":{"v":-12101,"d":"(12,101)"}},{"$f":"$AK44","v":{"v":-12464,"d":"(12,464)"}},{"$f":"$AK45","v":{"v":-12838,"d":"(12,838)"}},{"$f":"$AK46","v":{"v":-13223,"d":"(13,223)"}},{"$f":"$AK47","v":{"v":-13620,"d":"(13,620)"}},{"$f":"$AK48","v":{"v":-14029,"d":"(14,029)"}},{"$f":"$AK49","v":{"v":-14450,"d":"(14,450)"}},{"$f":"$AK50","v":{"v":-14884,"d":"(14,884)"}},{"$f":"$AK51","v":{"v":-15331,"d":"(15,331)"}},{"$f":"$AK52","v":{"v":-15791,"d":"(15,791)"}},{"$f":"$AK53","v":{"v":-16265,"d":"(16,265)"}},{"$f":"$AK54","v":{"v":-16753,"d":"(16,753)"}},{"$f":"$AK55","v":{"v":-17256,"d":"(17,256)"}},{"$f":"$AK56","v":{"v":-17774,"d":"(17,774)"}},{"$f":"$AK57","v":{"v":-18307,"d":"(18,307)"}},{"$f":"$AK58","v":{"v":-18856,"d":"(18,856)"}},{"$f":"$AK59","v":{"v":-19422,"d":"(19,422)"}},{"$f":"$AK60","v":{"v":-20005,"d":"(20,005)"}},{"$f":"$AK61","v":{"v":-20605,"d":"(20,605)"}},{"$f":"$AK62","v":{"v":-21223,"d":"(21,223)"}},{"$f":"$AK63","v":{"v":-21860,"d":"(21,860)"}},{"$f":"$AK64","v":{"v":-22516,"d":"(22,516)"}},{"$f":"$AK65","v":{"v":-23191,"d":"(23,191)"}},{"$f":"$AK66","v":{"v":-23887,"d":"(23,887)"}},{"$f":"$AK67","v":{"v":-24604,"d":"(24,604)"}},{"$f":"$AK68","v":{"v":-25342,"d":"(25,342)"}},{"$f":"$AK69","v":{"v":-26102,"d":"(26,102)"}},{"$f":"$AK70","v":{"v":-26885,"d":"(26,885)"}},{"$f":"$AK71","v":{"v":-27692,"d":"(27,692)"}},{"$f":"$AK72","v":{"v":-28523,"d":"(28,523)"}},{"$f":"$AK73","v":{"v":-29379,"d":"(29,379)"}},{"$f":"$AK74","v":{"v":-30260,"d":"(30,260)"}},{"$f":"$AK75","v":{"v":-31168,"d":"(31,168)"}},{"$f":"$AK76","v":{"v":-32103,"d":"(32,103)"}},{"$f":"$AK77","v":{"v":-33066,"d":"(33,066)"}},{"$f":"$AK78","v":{"v":-34058,"d":"(34,058)"}},{"$f":"$AK79","v":{"v":-35080,"d":"(35,080)"}},{"$f":"$AK80","v":{"v":-36132,"d":"(36,132)"}},{"$f":"$AK81","v":{"v":-37216,"d":"(37,216)"}},{"$f":"$AK82","v":{"v":-38332,"d":"(38,332)"}},{"$f":"$AK83","v":{"v":-39482,"d":"(39,482)"}},{"$f":"$AK84","v":{"v":-40666,"d":"(40,666)"}},{"$f":"$AK85","v":{"v":-41886,"d":"(41,886)"}},{"$f":"$AK86","v":{"v":-43143,"d":"(43,143)"}},{"$f":"$AK87","v":{"v":-44437,"d":"(44,437)"}},{"$f":"$AK88","v":{"v":-45770,"d":"(45,770)"}}]
[{"$nulls":30},"3B4PB",{"$nulls":10},{"$f":"IF(AK17=0,0,AP99)","v":{"v":2245112.7052489016,"d":"2,245,113 "}},{"$nulls":3},"MRP",null,null,{"$f":"IF($AK$17=0,0,AL39)","v":{"v":0,"d":"0 "}},{"$f":"IF($AK$17=0,0,$AL40)","v":{"v":0,"d":"0 "}},{"$f":"IF($AK$17=0,0,$AL41)","v":{"v":0,"d":"0 "}},{"$f":"IF($AK$17=0,0,$AL42)","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"IF($AK$17=0,0,$AL43)","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"IF($AK$17=0,0,$AL44)","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"IF($AK$17=0,0,$AL45)","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"IF($AK$17=0,0,$AL46)","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"IF($AK$17=0,0,$AL47)","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"IF($AK$17=0,0,$AL48)","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"IF($AK$17=0,0,$AL49)","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"IF($AK$17=0,0,$AL50)","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"IF($AK$17=0,0,$AL51)","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"IF($AK$17=0,0,$AL52)","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"IF($AK$17=0,0,$AL53)","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"IF($AK$17=0,0,$AL54)","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"IF($AK$17=0,0,$AL55)","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"IF($AK$17=0,0,$AL56)","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"IF($AK$17=0,0,$AL57)","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"IF($AK$17=0,0,$AL58)","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"IF($AK$17=0,0,$AL59)","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"IF($AK$17=0,0,$AL60)","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"IF($AK$17=0,0,$AL61)","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"IF($AK$17=0,0,$AL62)","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"IF($AK$17=0,0,$AL63)","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"IF($AK$17=0,0,$AL64)","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"IF($AK$17=0,0,$AL65)","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"IF($AK$17=0,0,$AL66)","v":{"v":-34108.1369664,"d":"(34,108)"}},{"$f":"IF($AK$17=0,0,$AL67)","v":{"v":-34108.1369664,"d":"(34,108)"}},{"$f":"IF($AK$17=0,0,$AL68)","v":{"v":-34602.457792,"d":"(34,602)"}},{"$f":"IF($AK$17=0,0,$AL69)","v":{"v":-54544,"d":"(54,544)"}},{"$f":"IF($AK$17=0,0,$AL70)","v":{"v":-56180.32,"d":"(56,180)"}},{"$f":"IF($AK$17=0,0,$AL71)","v":{"v":-57865.7296,"d":"(57,866)"}},{"$f":"IF($AK$17=0,0,$AL72)","v":{"v":-59601.701488,"d":"(59,602)"}},{"$f":"IF($AK$17=0,0,$AL73)","v":{"v":-61389.75253264,"d":"(61,390)"}},{"$f":"IF($AK$17=0,0,$AL74)","v":{"v":-63231.4451086192,"d":"(63,231)"}},{"$f":"IF($AK$17=0,0,$AL75)","v":{"v":-65128.388461877774,"d":"(65,128)"}},{"$f":"IF($AK$17=0,0,$AL76)","v":{"v":-67082.24011573411,"d":"(67,082)"}},{"$f":"IF($AK$17=0,0,$AL77)","v":{"v":-69094.70731920614,"d":"(69,095)"}},{"$f":"IF($AK$17=0,0,$AL78)","v":{"v":-71167.54853878233,"d":"(71,168)"}},{"$f":"IF($AK$17=0,0,$AL79)","v":{"v":-73302.5749949458,"d":"(73,303)"}},{"$f":"IF($AK$17=0,0,$AL80)","v":{"v":-75501.65224479417,"d":"(75,502)"}},{"$f":"IF($AK$17=0,0,$AL81)","v":{"v":-77766.701812138,"d":"(77,767)"}},{"$f":"IF($AK$17=0,0,$AL82)","v":{"v":-80099.70286650214,"d":"(80,100)"}},{"$f":"IF($AK$17=0,0,$AL83)","v":{"v":-82502.6939524972,"d":"(82,503)"}},{"$f":"IF($AK$17=0,0,$AL84)","v":{"v":-84977.77477107212,"d":"(84,978)"}},{"$f":"IF($AK$17=0,0,$AL85)","v":{"v":-87527.10801420428,"d":"(87,527)"}},{"$f":"IF($AK$17=0,0,$AL86)","v":{"v":-90152.9212546304,"d":"(90,153)"}},{"$f":"IF($AK$17=0,0,$AL87)","v":{"v":-92857.50889226932,"d":"(92,858)"}},{"$f":"IF($AK$17=0,0,$AL88)","v":{"v":-95643.23415903741,"d":"(95,643)"}}]
[{"$nulls":30},"3B4PH"]
[{"$nulls":30},"3B4PW"]
[{"$nulls":30},"3B5PA",null,null,{"$f":"AK23","v":{"v":0.03,"d":"3.00%"}},{"$f":"AK19","v":{"v":0.03,"d":"3.00%"}},{"$f":"AK24","v":{"v":0.03,"d":"3.00%"}},{"$f":"AK25","v":{"v":0.03,"d":"3.00%"}},{"$f":"AK26","v":{"v":0.03,"d":"3.00%"}},null,{"$f":"AK29","v":{"v":0,"d":"0.00%"}},null,"Discounted"]
[{"$nulls":30},"3B5PB",null,"Year","Gross rent","Voids","Manag","Maint","MRP","Net rent","Financing","Surplus","Surplus"]
[{"$nulls":30},"3B5PF",null,null,"£  ","£  ","£  ","£  ","£  ","£  ","£  ","£  ","£"]
[{"$nulls":30},"3B5PH",{"$nulls":11},"Residual Interest"]
[{"$nulls":30},"3B5PW",{"$f":"LEFT(K9,4)","v":"2023"},{"v":1,"d":"1 "},{"$f":"L21","v":{"v":126464,"d":"126,464 "}},{"$f":"ROUND(-AH39*$AK$19,0)","v":{"v":-3794,"d":"(3,794)"}},{"$f":"ROUND(-AK17*AK20,0)","v":{"v":-5936,"d":"(5,936)"}},{"$f":"ROUND(-AK17*AK21,0)","v":{"v":-10752,"d":"(10,752)"}},{"$f":"$AJ$135*0","v":{"v":0,"d":"0 "}},{"$f":"SUM(AH39:AL39)","v":{"v":105982,"d":"105,982 "}},{"$f":"ROUND(-AK15*AK17*AK30/1000,0)","v":{"v":0,"d":"0 "}},{"$f":"SUM(AM39:AN39)","v":{"v":105982,"d":"105,982 "}},{"$f":"AM39*(1/((1+$AK$28)^(AG39-0.5)))","v":{"v":102938.81826434757,"d":"102,939 "}},{"$f":"AP39","v":{"v":102938.81826434757,"d":"102,939 "}}]
[{"$nulls":30},"3B6PB",{"$f":"+AF39+1","v":2024},{"$f":"AG39+1","v":{"v":2,"d":"2 "}},{"$f":"+AH39*(1+$AK$23)","v":{"v":130257.92,"d":"130,258 "}},{"v":-3908,"d":"(3,908)"},{"$f":"IF(AG40>$AK$27,0,ROUND(AJ39*(1+$AK$24),0))","v":{"v":-6114,"d":"(6,114)"}},{"$f":"IF(AG40>$AK$27,0,ROUND(AK39*(1+$AK$25),0))","v":{"v":-11075,"d":"(11,075)"}},{"$f":"$AL$135*0","v":{"v":0,"d":"0 "}},{"v":109160.92,"d":"109,161 "},{"$f":"IF(AG40>$H$24,0,ROUND(AN39*(1+$P$32),0))","v":{"v":0,"d":"0 "}},{"v":109160.92,"d":"109,161 "},{"v":100024.96067727575,"d":"100,025 "},{"$f":"AP40","v":{"v":100024.96067727575,"d":"100,025 "}}]
[{"$nulls":30},"3B6PH",{"$f":"+AF40+1","v":2025},{"v":3,"d":"3 "},{"$f":"+AH40*(1+$AK$23)","v":{"v":134165.6576,"d":"134,166 "}},{"v":-4025,"d":"(4,025)"},{"v":-6297,"d":"(6,297)"},{"v":-11407,"d":"(11,407)"},{"$f":"$AL$135*0","v":{"v":0,"d":"0 "}},{"v":112436.6576,"d":"112,437 "},{"v":0,"d":"0 "},{"v":112436.6576,"d":"112,437 "},{"v":97194.85220504132,"d":"97,195 "},{"v":97194.85220504132,"d":"97,195 "}]
[{"$nulls":30},"4B4PS",2026,{"v":4,"d":"4 "},{"v":138190.627328,"d":"138,191 "},{"v":-4146,"d":"(4,146)"},{"v":-6486,"d":"(6,486)"},{"v":-11749,"d":"(11,749)"},{"$f":"$AL$135*0.016","v":{"v":-7909.1332096,"d":"(7,909)"}},{"v":107900.4941184,"d":"107,900 "},{"v":0,"d":"0 "},{"v":107900.4941184,"d":"107,900 "},{"v":87993.96857688314,"d":"87,994 "},{"v":87993.96857688314,"d":"87,994 "}]
[{"$nulls":30},"4B6PA",2027,{"v":5,"d":"5 "},{"v":142336.34614784,"d":"142,336 "},{"v":-4270,"d":"(4,270)"},{"v":-6681,"d":"(6,681)"},{"v":-12101,"d":"(12,101)"},{"$f":"$AL$135*0.016","v":{"v":-7909.1332096,"d":"(7,909)"}},{"v":111375.21293824,"d":"111,375 "},{"v":0,"d":"0 "},{"v":111375.21293824,"d":"111,375 "},{"v":85686.45066120045,"d":"85,686 "},{"v":85686.45066120045,"d":"85,686 "}]
[{"$nulls":30},"4B6PH",2028,{"v":6,"d":"6 "},{"v":146606.4365322752,"d":"146,606 "},{"v":-4398,"d":"(4,398)"},{"v":-6881,"d":"(6,881)"},{"v":-12464,"d":"(12,464)"},{"$f":"$AL$135*0.016","v":{"v":-7909.1332096,"d":"(7,909)"}},{"v":114954.3033226752,"d":"114,954 "},{"v":0,"d":"0 "},{"v":114954.3033226752,"d":"114,954 "},{"v":83433.98265835318,"d":"83,434 "},{"v":83433.98265835318,"d":"83,434 "}]
[{"$nulls":30},"4B7PA",2029,{"v":7,"d":"7 "},{"v":151004.62962824345,"d":"151,005 "},{"v":-4530,"d":"(4,530)"},{"v":-7087,"d":"(7,087)"},{"v":-12838,"d":"(12,838)"},{"$f":"$AL$135*0.019","v":{"v":-9392.0956864,"d":"(9,392)"}},{"v":117157.53394184345,"d":"117,158 "},{"v":0,"d":"0 "},{"v":117157.53394184345,"d":"117,158 "},{"v":80219.89651262276,"d":"80,220 "},{"v":80219.89651262276,"d":"80,220 "}]
[{"$nulls":30},"4B7PB",2030,{"v":8,"d":"8 "},{"v":155534.76851709076,"d":"155,535 "},{"v":-4666,"d":"(4,666)"},{"v":-7300,"d":"(7,300)"},{"v":-13223,"d":"(13,223)"},{"$f":"$AL$135*0.019","v":{"v":-9392.0956864,"d":"(9,392)"}},{"v":120953.67283069076,"d":"120,954 "},{"v":0,"d":"0 "},{"v":120953.67283069076,"d":"120,954 "},{"v":78131.30370191018,"d":"78,131 "},{"v":78131.30370191018,"d":"78,131 "}]
[{"$nulls":30},"4B7PH",2031,{"v":9,"d":"9 "},{"v":160200.8115726035,"d":"160,201 "},{"v":-4806,"d":"(4,806)"},{"v":-7519,"d":"(7,519)"},{"v":-13620,"d":"(13,620)"},{"$f":"$AL$135*0.019","v":{"v":-9392.0956864,"d":"(9,392)"}},{"v":124863.7158862035,"d":"124,864 "},{"v":0,"d":"0 "},{"v":124863.7158862035,"d":"124,864 "},{"v":76091.54467081973,"d":"76,092 "},{"v":76091.54467081973,"d":"76,092 "}]
[{"$nulls":30},"4B7PW",2032,{"v":10,"d":"10 "},{"v":165006.83591978162,"d":"165,007 "},{"v":-4950,"d":"(4,950)"},{"v":-7745,"d":"(7,745)"},{"v":-14029,"d":"(14,029)"},{"$f":"$AL$135*0.023","v":{"v":-11369.3789888,"d":"(11,369)"}},{"v":126913.45693098161,"d":"126,913 "},{"v":0,"d":"0 "},{"v":126913.45693098161,"d":"126,913 "},{"v":72962.87758014837,"d":"72,963 "},{"v":72962.87758014837,"d":"72,963 "}]
[{"$nulls":30},"4B8PH",2033,{"v":11,"d":"11 "},{"v":169957.04099737506,"d":"169,957 "},{"v":-5099,"d":"(5,099)"},{"v":-7977,"d":"(7,977)"},{"v":-14450,"d":"(14,450)"},{"$f":"$AL$135*0.023","v":{"v":-11369.3789888,"d":"(11,369)"}},{"v":131061.66200857506,"d":"131,062 "},{"v":0,"d":"0 "},{"v":131061.66200857506,"d":"131,062 "},{"v":71082.72783426444,"d":"71,083 "},{"v":71082.72783426444,"d":"71,083 "}]
[{"$nulls":30},"4B8PW",2034,{"v":12,"d":"12 "},{"v":175055.75222729633,"d":"175,056 "},{"v":-5252,"d":"(5,252)"},{"v":-8216,"d":"(8,216)"},{"v":-14884,"d":"(14,884)"},{"$f":"$AL$135*0.023","v":{"v":-11369.3789888,"d":"(11,369)"}},{"v":135334.37323849634,"d":"135,334 "},{"v":0,"d":"0 "},{"v":135334.37323849634,"d":"135,334 "},{"v":69245.35808150051,"d":"69,245 "},{"v":69245.35808150051,"d":"69,245 "}]
[{"$nulls":30},"5B10PH",2035,{"v":13,"d":"13 "},{"v":180307.4247941152,"d":"180,307 "},{"v":-5409,"d":"(5,409)"},{"v":-8462,"d":"(8,462)"},{"v":-15331,"d":"(15,331)"},{"$f":"$AL$135*0.028","v":{"v":-13840.9831168,"d":"(13,841)"}},{"v":137264.44167731522,"d":"137,264 "},{"v":0,"d":"0 "},{"v":137264.44167731522,"d":"137,264 "},{"v":66257.45222777402,"d":"66,257 "},{"v":66257.45222777402,"d":"66,257 "}]
[{"$nulls":31},2036,{"v":14,"d":"14 "},{"v":185716.64753793867,"d":"185,717 "},{"v":-5571,"d":"(5,571)"},{"v":-8716,"d":"(8,716)"},{"v":-15791,"d":"(15,791)"},{"$f":"$AL$135*0.028","v":{"v":-13840.9831168,"d":"(13,841)"}},{"v":141797.66442113867,"d":"141,798 "},{"v":0,"d":"0 "},{"v":141797.66442113867,"d":"141,798 "},{"v":64571.35448058838,"d":"64,571 "},{"v":64571.35448058838,"d":"64,571 "}]
[{"$nulls":31},2037,{"v":15,"d":"15 "},{"v":191288.14696407682,"d":"191,288 "},{"v":-5739,"d":"(5,739)"},{"v":-8977,"d":"(8,977)"},{"v":-16265,"d":"(16,265)"},{"$f":"$AL$135*0.028","v":{"v":-13840.9831168,"d":"(13,841)"}},{"v":146466.16384727682,"d":"146,466 "},{"v":0,"d":"0 "},{"v":146466.16384727682,"d":"146,466 "},{"v":62921.96264971047,"d":"62,922 "},{"v":62921.96264971047,"d":"62,922 "}]
[{"$nulls":31},2038,{"v":16,"d":"16 "},{"v":197026.79137299914,"d":"197,027 "},{"v":-5911,"d":"(5,911)"},{"v":-9246,"d":"(9,246)"},{"v":-16753,"d":"(16,753)"},{"$f":"$AL$135*0.033","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"v":148804.20412819914,"d":"148,804 "},{"v":0,"d":"0 "},{"v":148804.20412819914,"d":"148,804 "},{"v":60307.91163143355,"d":"60,308 "},{"v":60307.91163143355,"d":"60,308 "}]
[{"$nulls":31},2039,{"v":17,"d":"17 "},{"v":202937.5951141891,"d":"202,938 "},{"v":-6088,"d":"(6,088)"},{"v":-9523,"d":"(9,523)"},{"v":-17256,"d":"(17,256)"},{"$f":"$AL$135*0.033","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"v":153758.0078693891,"d":"153,758 "},{"v":0,"d":"0 "},{"v":153758.0078693891,"d":"153,758 "},{"v":58788.30878734547,"d":"58,788 "},{"v":58788.30878734547,"d":"58,788 "}]
[{"$nulls":31},2040,{"v":18,"d":"18 "},{"v":209025.7229676148,"d":"209,026 "},{"v":-6271,"d":"(6,271)"},{"v":-9809,"d":"(9,809)"},{"v":-17774,"d":"(17,774)"},{"$f":"$AL$135*0.033","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"v":158859.1357228148,"d":"158,859 "},{"v":0,"d":"0 "},{"v":158859.1357228148,"d":"158,859 "},{"v":57300.65063396164,"d":"57,301 "},{"v":57300.65063396164,"d":"57,301 "}]
[{"$nulls":31},2041,{"v":19,"d":"19 "},{"v":215296.49465664325,"d":"215,296 "},{"v":-6459,"d":"(6,459)"},{"v":-10103,"d":"(10,103)"},{"v":-18307,"d":"(18,307)"},{"$f":"$AL$135*0.04","v":{"v":-19772.833024,"d":"(19,773)"}},{"v":160654.66163264326,"d":"160,655 "},{"v":0,"d":"0 "},{"v":160654.66163264326,"d":"160,655 "},{"v":54668.206266356814,"d":"54,668 "},{"v":54668.206266356814,"d":"54,668 "}]
[{"$nulls":31},2042,{"v":20,"d":"20 "},{"v":221755.38949634254,"d":"221,755 "},{"v":-6653,"d":"(6,653)"},{"v":-10406,"d":"(10,406)"},{"v":-18856,"d":"(18,856)"},{"$f":"$AL$135*0.04","v":{"v":-19772.833024,"d":"(19,773)"}},{"v":166067.55647234255,"d":"166,068 "},{"v":0,"d":"0 "},{"v":166067.55647234255,"d":"166,068 "},{"v":53311.44114960038,"d":"53,311 "},{"v":53311.44114960038,"d":"53,311 "}]
[{"$nulls":31},2043,{"v":21,"d":"21 "},{"v":228408.05118123282,"d":"228,408 "},{"v":-6852,"d":"(6,852)"},{"v":-10718,"d":"(10,718)"},{"v":-19422,"d":"(19,422)"},{"$f":"$AL$135*0.04","v":{"v":-19772.833024,"d":"(19,773)"}},{"v":171643.21815723283,"d":"171,643 "},{"v":0,"d":"0 "},{"v":171643.21815723283,"d":"171,643 "},{"v":51982.41003851164,"d":"51,982 "},{"v":51982.41003851164,"d":"51,982 "}]
[{"$nulls":31},2044,{"v":22,"d":"22 "},{"v":235260.29271666982,"d":"235,260 "},{"v":-7058,"d":"(7,058)"},{"v":-11040,"d":"(11,040)"},{"v":-20005,"d":"(20,005)"},{"$f":"$AL$135*0.048","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"v":173429.89308786983,"d":"173,430 "},{"v":0,"d":"0 "},{"v":173429.89308786983,"d":"173,430 "},{"v":49550.4785494656,"d":"49,550 "},{"v":49550.4785494656,"d":"49,550 "}]
[{"$nulls":31},2045,{"v":23,"d":"23 "},{"v":242318.1014981699,"d":"242,318 "},{"v":-7270,"d":"(7,270)"},{"v":-11371,"d":"(11,371)"},{"v":-20605,"d":"(20,605)"},{"$f":"$AL$135*0.048","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"v":179344.70186936992,"d":"179,345 "},{"v":0,"d":"0 "},{"v":179344.70186936992,"d":"179,345 "},{"v":48339.992978288436,"d":"48,340 "},{"v":48339.992978288436,"d":"48,340 "}]
[{"$nulls":31},2046,{"v":24,"d":"24 "},{"v":249587.64454311502,"d":"249,588 "},{"v":-7488,"d":"(7,488)"},{"v":-11712,"d":"(11,712)"},{"v":-21223,"d":"(21,223)"},{"$f":"$AL$135*0.048","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"v":185437.24491431503,"d":"185,437 "},{"v":0,"d":"0 "},{"v":185437.24491431503,"d":"185,437 "},{"v":47152.97867598509,"d":"47,153 "},{"v":47152.97867598509,"d":"47,153 "}]
[{"$nulls":31},2047,{"v":25,"d":"25 "},{"v":257075.2738794085,"d":"257,075 "},{"v":-7712,"d":"(7,712)"},{"v":-12063,"d":"(12,063)"},{"v":-21860,"d":"(21,860)"},{"$f":"$AL$135*0.057","v":{"v":-28176.2870592,"d":"(28,176)"}},{"v":187263.9868202085,"d":"187,264 "},{"v":0,"d":"0 "},{"v":187263.9868202085,"d":"187,264 "},{"v":44922.153366790175,"d":"44,922 "},{"v":44922.153366790175,"d":"44,922 "}]
[{"$nulls":31},2048,{"v":26,"d":"26 "},{"v":264787.5320957907,"d":"264,788 "},{"v":-7944,"d":"(7,944)"},{"v":-12425,"d":"(12,425)"},{"v":-22516,"d":"(22,516)"},{"$f":"$AL$135*0.057","v":{"v":-28176.2870592,"d":"(28,176)"}},{"v":193726.24503659073,"d":"193,726 "},{"v":0,"d":"0 "},{"v":193726.24503659073,"d":"193,726 "},{"v":43841.852483116185,"d":"43,842 "},{"v":43841.852483116185,"d":"43,842 "}]
[{"$nulls":31},2049,{"v":27,"d":"27 "},{"v":272731.15805866447,"d":"272,731 "},{"v":-8182,"d":"(8,182)"},{"v":-12798,"d":"(12,798)"},{"v":-23191,"d":"(23,191)"},{"$f":"$AL$135*0.057","v":{"v":-28176.2870592,"d":"(28,176)"}},{"v":200383.87099946447,"d":"200,384 "},{"v":0,"d":"0 "},{"v":200383.87099946447,"d":"200,384 "},{"v":42781.63050510324,"d":"42,782 "},{"v":42781.63050510324,"d":"42,782 "}]
[{"$nulls":31},2050,{"v":28,"d":"28 "},{"v":280913.09280042443,"d":"280,913 "},{"v":-8427,"d":"(8,427)"},{"v":-13182,"d":"(13,182)"},{"v":-23887,"d":"(23,887)"},{"$f":"$AL$135*0.069","v":{"v":-34108.1369664,"d":"(34,108)"}},{"v":201308.95583402444,"d":"201,309 "},{"v":0,"d":"0 "},{"v":201308.95583402444,"d":"201,309 "},{"v":40546.35340801679,"d":"40,546 "},{"v":40546.35340801679,"d":"40,546 "}]
[{"$nulls":31},2051,{"v":29,"d":"29 "},{"v":289340.48558443715,"d":"289,340 "},{"v":-8680,"d":"(8,680)"},{"v":-13577,"d":"(13,577)"},{"v":-24604,"d":"(24,604)"},{"$f":"$AL$135*0.069","v":{"v":-34108.1369664,"d":"(34,108)"}},{"v":208371.34861803715,"d":"208,371 "},{"v":0,"d":"0 "},{"v":208371.34861803715,"d":"208,371 "},{"v":39593.22177276924,"d":"39,593 "},{"v":39593.22177276924,"d":"39,593 "}]
[{"$nulls":31},2052,{"v":30,"d":"30 "},{"v":298020.70015197026,"d":"298,021 "},{"v":-8941,"d":"(8,941)"},{"v":-13984,"d":"(13,984)"},{"v":-25342,"d":"(25,342)"},{"$f":"$AL$135*0.07","v":{"v":-34602.457792,"d":"(34,602)"}},{"v":215151.24235997026,"d":"215,151 "},{"v":0,"d":"0 "},{"v":215151.24235997026,"d":"215,151 "},{"$f":"AO68*(1/((1+$AK$28)^(AG68-0.5)))","v":{"v":38567.441805408744,"d":"38,567 "}},{"$f":"AM68*(1/((1+$AK$28)^(AG68-0.5)))","v":{"v":38567.441805408744,"d":"38,567 "}},{"$f":"SUM(AQ39:AQ68)","v":{"v":1930412.5428345928,"d":"1,930,413 "}}]
[{"$nulls":31},2053,{"v":31,"d":"31 "},{"v":306961.32115652936,"d":"306,961 "},{"v":-9209,"d":"(9,209)"},{"v":-14404,"d":"(14,404)"},{"v":-26102,"d":"(26,102)"},{"$f":"-3896*AK17","v":{"v":-54544,"d":"(54,544)"}},{"v":202702.32115652936,"d":"202,702 "},{"v":0,"d":"0 "},{"$f":"SUM(AM69:AN69)*0.5*0.9","v":{"v":91216.04452043821,"d":"91,216 "}},{"v":15425.609928797652,"d":"15,426 "},{"$f":"AP69+(AP68-AQ68)","v":{"v":15425.609928797652,"d":"15,426 "}}]
[{"$nulls":31},2054,{"v":32,"d":"32 "},{"v":316170.16079122527,"d":"316,170 "},{"v":-9485,"d":"(9,485)"},{"v":-14836,"d":"(14,836)"},{"v":-26885,"d":"(26,885)"},{"$f":"AL69*1.03","v":{"v":-56180.32,"d":"(56,180)"}},{"v":208783.84079122526,"d":"208,784 "},{"v":0,"d":"0 "},{"v":93952.72835605138,"d":"93,953 "},{"v":14989.068369415174,"d":"14,989 "},{"$f":"AP70","v":{"v":14989.068369415174,"d":"14,989 "}}]
[{"$nulls":31},2055,{"v":33,"d":"33 "},{"v":325655.26561496203,"d":"325,655 "},{"v":-9770,"d":"(9,770)"},{"v":-15281,"d":"(15,281)"},{"v":-27692,"d":"(27,692)"},{"v":-57865.7296,"d":"(57,866)"},{"v":215046.53601496204,"d":"215,047 "},{"v":0,"d":"0 "},{"v":96770.94120673292,"d":"96,771 "},{"v":14564.793915873972,"d":"14,565 "},{"$f":"AP71","v":{"v":14564.793915873972,"d":"14,565 "}}]
[{"$nulls":31},2056,{"v":34,"d":"34 "},{"v":335424.9235834109,"d":"335,425 "},{"v":-10063,"d":"(10,063)"},{"v":-15739,"d":"(15,739)"},{"v":-28523,"d":"(28,523)"},{"v":-59601.701488,"d":"(59,602)"},{"v":221498.22209541092,"d":"221,498 "},{"v":0,"d":"0 "},{"v":99674.19994293492,"d":"99,674 "},{"v":14152.60129682536,"d":"14,153 "},{"v":14152.60129682536,"d":"14,153 "}]
[{"$nulls":31},2057,{"v":35,"d":"35 "},{"v":345487.67129091325,"d":"345,488 "},{"v":-10365,"d":"(10,365)"},{"v":-16211,"d":"(16,211)"},{"v":-29379,"d":"(29,379)"},{"v":-61389.75253264,"d":"(61,390)"},{"v":228142.91875827324,"d":"228,143 "},{"v":0,"d":"0 "},{"v":102664.31344122296,"d":"102,664 "},{"v":13752.040907557806,"d":"13,752 "},{"v":13752.040907557806,"d":"13,752 "}]
[{"$nulls":31},2058,{"v":36,"d":"36 "},{"v":355852.3014296407,"d":"355,852 "},{"v":-10676,"d":"(10,676)"},{"v":-16697,"d":"(16,697)"},{"v":-30260,"d":"(30,260)"},{"v":-63231.4451086192,"d":"(63,231)"},{"v":234987.85632102148,"d":"234,988 "},{"v":0,"d":"0 "},{"v":105744.53534445967,"d":"105,745 "},{"v":13362.86916566448,"d":"13,363 "},{"v":13362.86916566448,"d":"13,363 "}]
[{"$nulls":31},2059,{"v":37,"d":"37 "},{"v":366527.8704725299,"d":"366,528 "},{"v":-10996,"d":"(10,996)"},{"v":-17198,"d":"(17,198)"},{"v":-31168,"d":"(31,168)"},{"v":-65128.388461877774,"d":"(65,128)"},{"v":242037.48201065214,"d":"242,037 "},{"v":0,"d":"0 "},{"v":108916.86690479347,"d":"108,917 "},{"v":12984.674218841794,"d":"12,985 "},{"v":12984.674218841794,"d":"12,985 "}]
[{"$nulls":31},2060,{"v":38,"d":"38 "},{"v":377523.7065867058,"d":"377,524 "},{"v":-11326,"d":"(11,326)"},{"v":-17714,"d":"(17,714)"},{"v":-32103,"d":"(32,103)"},{"v":-67082.24011573411,"d":"(67,082)"},{"v":249298.4664709717,"d":"249,298 "},{"v":0,"d":"0 "},{"v":112184.30991193726,"d":"112,184 "},{"v":12617.176353561625,"d":"12,617 "},{"v":12617.176353561625,"d":"12,617 "}]
[{"$nulls":31},2061,{"v":39,"d":"39 "},{"v":388849.417784307,"d":"388,849 "},{"v":-11665,"d":"(11,665)"},{"v":-18245,"d":"(18,245)"},{"v":-33066,"d":"(33,066)"},{"v":-69094.70731920614,"d":"(69,095)"},{"v":256778.71046510083,"d":"256,779 "},{"v":0,"d":"0 "},{"v":115550.41970929537,"d":"115,550 "},{"v":12260.14804906121,"d":"12,260 "},{"v":12260.14804906121,"d":"12,260 "}]
[{"$nulls":31},2062,{"v":40,"d":"40 "},{"v":400514.9003178362,"d":"400,515 "},{"v":-12015,"d":"(12,015)"},{"v":-18792,"d":"(18,792)"},{"v":-34058,"d":"(34,058)"},{"v":-71167.54853878233,"d":"(71,168)"},{"v":264482.35177905386,"d":"264,482 "},{"v":0,"d":"0 "},{"v":119017.05830057424,"d":"119,017 "},{"v":11913.175339060412,"d":"11,913 "},{"v":11913.175339060412,"d":"11,913 "},{"$f":"SUM(AQ39:AQ78)","v":{"v":2066434.7003792522,"d":"2,066,435 "}}]
[{"$nulls":31},2063,{"v":41,"d":"41 "},{"v":412530.3473273713,"d":"412,530 "},{"v":-12376,"d":"(12,376)"},{"v":-19356,"d":"(19,356)"},{"v":-35080,"d":"(35,080)"},{"v":-73302.5749949458,"d":"(73,303)"},{"v":272415.7723324255,"d":"272,416 "},{"v":0,"d":"0 "},{"v":122587.09754959149,"d":"122,587 "},{"v":11575.96538084722,"d":"11,576 "},{"v":11575.96538084722,"d":"11,576 "}]
[{"$nulls":31},2064,{"v":42,"d":"42 "},{"v":424906.25774719246,"d":"424,906 "},{"v":-12747,"d":"(12,747)"},{"v":-19937,"d":"(19,937)"},{"v":-36132,"d":"(36,132)"},{"v":-75501.65224479417,"d":"(75,502)"},{"v":280588.6055023983,"d":"280,589 "},{"v":0,"d":"0 "},{"v":126264.87247607922,"d":"126,265 "},{"v":11248.35815096183,"d":"11,248 "},{"v":11248.35815096183,"d":"11,248 "}]
[{"$nulls":31},2065,{"v":43,"d":"43 "},{"v":437653.44547960826,"d":"437,653 "},{"v":-13130,"d":"(13,130)"},{"v":-20535,"d":"(20,535)"},{"v":-37216,"d":"(37,216)"},{"v":-77766.701812138,"d":"(77,767)"},{"v":289005.7436674703,"d":"289,006 "},{"v":0,"d":"0 "},{"v":130052.58465036163,"d":"130,053 "},{"v":10929.988725947493,"d":"10,930 "},{"v":10929.988725947493,"d":"10,930 "}]
[{"$nulls":31},2066,{"v":44,"d":"44 "},{"v":450783.04884399654,"d":"450,783 "},{"v":-13523,"d":"(13,523)"},{"v":-21151,"d":"(21,151)"},{"v":-38332,"d":"(38,332)"},{"v":-80099.70286650214,"d":"(80,100)"},{"v":297677.3459774944,"d":"297,677 "},{"v":0,"d":"0 "},{"v":133954.80568987248,"d":"133,955 "},{"v":10620.700442730436,"d":"10,621 "},{"v":10620.700442730436,"d":"10,621 "}]
[{"$nulls":31},2067,{"v":45,"d":"45 "},{"v":464306.5403093164,"d":"464,307 "},{"v":-13929,"d":"(13,929)"},{"v":-21786,"d":"(21,786)"},{"v":-39482,"d":"(39,482)"},{"v":-82502.6939524972,"d":"(82,503)"},{"v":306606.8463568192,"d":"306,607 "},{"v":0,"d":"0 "},{"v":137973.08086056865,"d":"137,973 "},{"v":10320.08698074463,"d":"10,320 "},{"v":10320.08698074463,"d":"10,320 "}]
[{"$nulls":31},2068,{"v":46,"d":"46 "},{"v":478235.73651859595,"d":"478,236 "},{"v":-14347,"d":"(14,347)"},{"v":-22440,"d":"(22,440)"},{"v":-40666,"d":"(40,666)"},{"v":-84977.77477107212,"d":"(84,978)"},{"v":315804.96174752386,"d":"315,805 "},{"v":0,"d":"0 "},{"v":142112.23278638575,"d":"142,112 "},{"v":10028.00618948573,"d":"10,028 "},{"v":10028.00618948573,"d":"10,028 "}]
[{"$nulls":31},2069,{"v":47,"d":"47 "},{"v":492582.8086141538,"d":"492,583 "},{"v":-14777,"d":"(14,777)"},{"v":-23113,"d":"(23,113)"},{"v":-41886,"d":"(41,886)"},{"v":-87527.10801420428,"d":"(87,527)"},{"v":325279.7005999496,"d":"325,280 "},{"v":0,"d":"0 "},{"v":146375.8652699773,"d":"146,376 "},{"v":9744.212367839322,"d":"9,744 "},{"v":9744.212367839322,"d":"9,744 "}]
[{"$nulls":31},2070,{"v":48,"d":"48 "},{"v":507360.29287257843,"d":"507,360 "},{"v":-15221,"d":"(15,221)"},{"v":-23806,"d":"(23,806)"},{"v":-43143,"d":"(43,143)"},{"v":-90152.9212546304,"d":"(90,153)"},{"v":335037.37161794805,"d":"335,037 "},{"v":0,"d":"0 "},{"v":150766.81722807663,"d":"150,767 "},{"v":9468.412424772312,"d":"9,468 "},{"v":9468.412424772312,"d":"9,468 "}]
[{"$nulls":31},2071,{"v":49,"d":"49 "},{"v":522581.1016587558,"d":"522,581 "},{"v":-15677,"d":"(15,677)"},{"v":-24520,"d":"(24,520)"},{"v":-44437,"d":"(44,437)"},{"v":-92857.50889226932,"d":"(92,858)"},{"v":345089.59276648646,"d":"345,090 "},{"v":0,"d":"0 "},{"v":155290.3167449189,"d":"155,290 "},{"v":9200.467815431113,"d":"9,200 "},{"v":9200.467815431113,"d":"9,200 "}]
[{"$nulls":31},2072,{"v":50,"d":"50 "},{"v":538258.5347085185,"d":"538,259 "},{"v":-16148,"d":"(16,148)"},{"v":-25256,"d":"(25,256)"},{"v":-45770,"d":"(45,770)"},{"v":-95643.23415903741,"d":"(95,643)"},{"v":355441.3005494811,"d":"355,441 "},{"v":0,"d":"0 "},{"v":159948.5852472665,"d":"159,949 "},{"v":8940.052567940542,"d":"8,940 "},{"v":8940.052567940542,"d":"8,940 "},{"$f":"SUM(AQ39:AQ88)","v":{"v":2168510.9514259533,"d":"2,168,511 "}}]
[{"$nulls":31},2073,{"v":51,"d":"51 "},{"v":554406.2907497741,"d":"554,406 "},{"v":-16632,"d":"(16,632)"},{"v":-26014,"d":"(26,014)"},{"v":-47143,"d":"(47,143)"},{"v":-98512.53118380853,"d":"(98,513)"},{"v":366104.75956596556,"d":"366,105 "},{"v":0,"d":"0 "},{"v":164747.1418046845,"d":"164,747 "},{"v":8687.037432466426,"d":"8,687 "},{"v":8687.037432466426,"d":"8,687 "}]
[{"$nulls":31},2074,{"v":52,"d":"52 "},{"v":571038.4794722673,"d":"571,038 "},{"v":-17131,"d":"(17,131)"},{"v":-26794,"d":"(26,794)"},{"v":-48557,"d":"(48,557)"},{"v":-101467.90711932279,"d":"(101,468)"},{"v":377088.5723529445,"d":"377,089 "},{"v":0,"d":"0 "},{"v":169689.85755882505,"d":"169,690 "},{"v":8441.192880556784,"d":"8,441 "},{"v":8441.192880556784,"d":"8,441 "}]
[{"$nulls":31},2075,{"v":53,"d":"53 "},{"v":588169.6338564353,"d":"588,170 "},{"v":-17645,"d":"(17,645)"},{"v":-27598,"d":"(27,598)"},{"v":-50014,"d":"(50,014)"},{"v":-104511.94433290248,"d":"(104,512)"},{"v":388400.6895235328,"d":"388,401 "},{"v":0,"d":"0 "},{"v":174780.31028558977,"d":"174,780 "},{"v":8202.279791490691,"d":"8,202 "},{"v":8202.279791490691,"d":"8,202 "}]
[{"$nulls":31},2076,{"v":54,"d":"54 "},{"v":605814.7228721284,"d":"605,815 "},{"v":-18174,"d":"(18,174)"},{"v":-28426,"d":"(28,426)"},{"v":-51514,"d":"(51,514)"},{"v":-107647.30266288956,"d":"(107,647)"},{"v":400053.4202092388,"d":"400,053 "},{"v":0,"d":"0 "},{"v":180024.03909415746,"d":"180,024 "},{"v":7970.153942526059,"d":"7,970 "},{"v":7970.153942526059,"d":"7,970 "}]
[{"$nulls":31},2077,{"v":55,"d":"55 "},{"v":623989.1645582923,"d":"623,989 "},{"v":-18720,"d":"(18,720)"},{"v":-29279,"d":"(29,279)"},{"v":-53059,"d":"(53,059)"},{"v":-110876.72174277625,"d":"(110,877)"},{"v":412054.442815516,"d":"412,054 "},{"v":0,"d":"0 "},{"v":185424.49926698222,"d":"185,424 "},{"v":7744.572646813042,"d":"7,745 "},{"v":7744.572646813042,"d":"7,745 "}]
[{"$nulls":31},2078,{"v":56,"d":"56 "},{"v":642708.8394950411,"d":"642,709 "},{"v":-19281,"d":"(19,281)"},{"v":-30157,"d":"(30,157)"},{"v":-54651,"d":"(54,651)"},{"v":-114203.02339505954,"d":"(114,203)"},{"v":424416.81609998154,"d":"424,417 "},{"v":0,"d":"0 "},{"v":190987.5672449917,"d":"190,988 "},{"v":7525.399749560665,"d":"7,525 "},{"v":7525.399749560665,"d":"7,525 "}]
[{"$nulls":31},2079,{"v":57,"d":"57 "},{"v":661990.1046798923,"d":"661,990 "},{"v":-19860,"d":"(19,860)"},{"v":-31062,"d":"(31,062)"},{"v":-56291,"d":"(56,291)"},{"v":-117629.11409691133,"d":"(117,629)"},{"v":437147.990582981,"d":"437,148 "},{"v":0,"d":"0 "},{"v":196716.59576234143,"d":"196,717 "},{"v":7312.394490201148,"d":"7,312 "},{"v":7312.394490201148,"d":"7,312 "}]
[{"$nulls":31},2080,{"v":58,"d":"58 "},{"v":681849.807820289,"d":"681,850 "},{"v":-20455,"d":"(20,455)"},{"v":-31994,"d":"(31,994)"},{"v":-57980,"d":"(57,980)"},{"v":-121157.98751981868,"d":"(121,158)"},{"v":450262.82030047034,"d":"450,263 "},{"v":0,"d":"0 "},{"v":202618.26913521165,"d":"202,618 "},{"v":7105.446083616507,"d":"7,105 "},{"v":7105.446083616507,"d":"7,105 "}]
[{"$nulls":31},2081,{"v":59,"d":"59 "},{"v":702305.3020548978,"d":"702,305 "},{"v":-21069,"d":"(21,069)"},{"v":-32954,"d":"(32,954)"},{"v":-59719,"d":"(59,719)"},{"v":-124792.72714541324,"d":"(124,793)"},{"v":463770.57490948454,"d":"463,771 "},{"v":0,"d":"0 "},{"v":208696.75870926803,"d":"208,697 "},{"v":6904.346617583719,"d":"6,904 "},{"v":6904.346617583719,"d":"6,904 "}]
[{"$nulls":31},2082,{"v":60,"d":"60 "},{"v":723374.4611165447,"d":"723,374 "},{"v":-21701,"d":"(21,701)"},{"v":-33943,"d":"(33,943)"},{"v":-61511,"d":"(61,511)"},{"v":-128536.50895977565,"d":"(128,537)"},{"v":477682.952156769,"d":"477,683 "},{"v":0,"d":"0 "},{"v":214957.32847054605,"d":"214,957 "},{"v":6708.930188133555,"d":"6,709 "},{"v":6708.930188133555,"d":"6,709 "},{"$f":"SUM(AQ69:AQ98)","v":{"v":314700.1624143088,"d":"314,700 "}}]
[{"$nulls":33},{"$f":"SUM(AH39:AH98)","v":{"v":20620389.83166802,"d":"20,620,390 "}},{"v":-618612,"d":"(618,612)"},{"v":-967589,"d":"(967,589)"},{"v":-1753399,"d":"(1,753,399)"},{"v":-3089274.2998856287,"d":"(3,089,274)"},{"v":14191515.53178239,"d":"14,191,516 "},{"v":0,"d":"0 "},{"v":8887486.589758446,"d":"8,887,487 "},{"v":2245112.7052489016,"d":"2,245,113 "}]
[]
[]
[]
[]
[{"$nulls":37},"MRP",{"$nulls":3},"VP"]
[{"$nulls":37},{"$f":"-AK17*AK22","v":{"v":-10389.825600000002,"d":"(10,390)"}},{"$nulls":3},{"$f":"H21","v":{"v":2198000,"d":"2,198,000 "}}]
[{"$nulls":37},{"$f":"IF(AG40>$AK$27,0,ROUND(AL105*(1+$AK$26),0))","v":{"v":-10702,"d":"(10,702)"}},{"$nulls":3},{"$f":"AP105*1.03","v":{"v":2263940,"d":"2,263,940 "}}]
[{"$nulls":37},{"v":-11023,"d":"(11,023)"},{"$nulls":3},{"$f":"AP106*1.03","v":{"v":2331858.2,"d":"2,331,858 "}}]
[{"$nulls":37},{"v":-11354,"d":"(11,354)"},{"$nulls":3},{"v":2401813.9460000005,"d":"2,401,814 "}]
[{"$nulls":37},{"v":-11695,"d":"(11,695)"},{"$nulls":3},{"v":2473868.3643800006,"d":"2,473,868 "}]
[{"$nulls":37},{"v":-12046,"d":"(12,046)"},{"$nulls":3},{"v":2548084.415311401,"d":"2,548,084 "}]
[{"$nulls":37},{"v":-12407,"d":"(12,407)"},{"$nulls":3},{"v":2624526.9477707427,"d":"2,624,527 "}]
[{"$nulls":37},{"v":-12779,"d":"(12,779)"},{"$nulls":3},{"v":2703262.756203865,"d":"2,703,263 "}]
[{"$nulls":37},{"v":-13162,"d":"(13,162)"},{"$nulls":3},{"v":2784360.638889981,"d":"2,784,361 "}]
[{"$nulls":37},{"v":-13557,"d":"(13,557)"},{"$nulls":3},{"v":2867891.4580566804,"d":"2,867,891 "}]
[{"$nulls":37},{"v":-13964,"d":"(13,964)"},{"$nulls":3},{"v":2953928.201798381,"d":"2,953,928 "}]
[{"$nulls":37},{"v":-14383,"d":"(14,383)"},{"$nulls":3},{"v":3042546.0478523322,"d":"3,042,546 "}]
[{"$nulls":37},{"v":-14814,"d":"(14,814)"},{"$nulls":3},{"v":3133822.429287902,"d":"3,133,822 "}]
[{"$nulls":37},{"v":-15258,"d":"(15,258)"},{"$nulls":3},{"v":3227837.102166539,"d":"3,227,837 "}]
[{"$nulls":37},{"v":-15716,"d":"(15,716)"},{"$nulls":3},{"v":3324672.2152315355,"d":"3,324,672 "}]
[{"$nulls":37},{"v":-16187,"d":"(16,187)"},{"$nulls":3},{"v":3424412.3816884817,"d":"3,424,412 "}]
[{"$nulls":37},{"v":-16673,"d":"(16,673)"},{"$nulls":3},{"v":3527144.7531391364,"d":"3,527,145 "}]
[{"$nulls":37},{"v":-17173,"d":"(17,173)"},{"$nulls":3},{"v":3632959.0957333106,"d":"3,632,959 "}]
[{"$nulls":37},{"v":-17688,"d":"(17,688)"},{"$nulls":3},{"v":3741947.86860531,"d":"3,741,948 "}]
[{"$nulls":37},{"v":-18219,"d":"(18,219)"},{"$nulls":3},{"v":3854206.3046634695,"d":"3,854,206 "}]
[{"$nulls":37},{"v":-18766,"d":"(18,766)"},{"$nulls":3},{"v":3969832.4938033735,"d":"3,969,832 "}]
[{"$nulls":37},{"v":-19329,"d":"(19,329)"},{"$nulls":3},{"v":4088927.4686174747,"d":"4,088,927 "}]
[{"$nulls":37},{"v":-19909,"d":"(19,909)"},{"$nulls":3},{"v":4211595.292675999,"d":"4,211,595 "}]
[{"$nulls":37},{"v":-20506,"d":"(20,506)"},{"$nulls":3},{"v":4337943.151456279,"d":"4,337,943 "}]
[{"$nulls":37},{"v":-21121,"d":"(21,121)"},{"$nulls":3},{"v":4468081.445999967,"d":"4,468,081 "}]
[{"$nulls":37},{"v":-21755,"d":"(21,755)"},{"$nulls":3},{"v":4602123.889379966,"d":"4,602,124 "}]
[{"$nulls":37},{"v":-22408,"d":"(22,408)"},{"$nulls":3},{"v":4740187.606061365,"d":"4,740,188 "}]
[{"$nulls":37},{"v":-23080,"d":"(23,080)"},{"$nulls":3},{"v":4882393.234243207,"d":"4,882,393 "}]
[{"$nulls":37},{"v":-23772,"d":"(23,772)"},{"$nulls":3},{"v":5028865.031270503,"d":"5,028,865 "}]
[{"$nulls":37},{"v":-24485,"d":"(24,485)"},{"$nulls":3},{"v":5179730.982208618,"d":"5,179,731 "}]
[{"$nulls":37},{"$f":"SUM(AL105:AL134)","v":{"v":-494320.8256,"d":"(494,321)"}}]
{"$rows_empty":264}
["2021-06-29"]

{"sheet":"Shared Ownership","index":7,"n_rows":400,"n_cols":154,"rows_kept":400,"merged":[[2,1,2,2],[26,1,26,2],[33,4,33,5]]}
[null,"Shared Ownership",{"$nulls":102},{"$f":"$AG$11","v":0},{"$f":"$AG$12","v":{"v":0,"d":"0.00"}},{"$f":"$AG$13","v":{"v":0,"d":"0.00"}},{"$f":"$AG$14","v":{"v":0,"d":"0.00"}},{"$f":"$AG$15","v":{"v":0,"d":"0.00"}},{"$f":"$AG$16","v":{"v":0,"d":"0.00"}},{"$f":"$AG$17","v":{"v":0,"d":"0.00"}},{"$f":"$AG$18","v":{"v":0,"d":"0.00"}},{"$f":"$AG$19","v":{"v":0,"d":"0.00"}},{"$f":"$AG$20","v":{"v":0,"d":"0.00"}},{"$f":"$AG$21","v":{"v":0,"d":"0.00"}},{"$f":"$AG$22","v":{"v":0,"d":"0.00"}},{"$f":"$AG$23","v":{"v":0,"d":"0.00"}},{"$f":"$AG$24","v":{"v":0,"d":"0.00"}},{"$f":"$AG$25","v":{"v":0,"d":"0.00"}},{"$f":"$AG$26","v":{"v":0,"d":"0.00"}},{"$f":"$AG$27","v":{"v":0,"d":"0.00"}},{"$f":"$AG$28","v":{"v":0,"d":"0.00"}},{"$f":"$AG$29","v":{"v":0,"d":"0.00"}},{"$f":"$AG$30","v":{"v":0,"d":"0.00"}},{"$f":"$AG$31","v":{"v":0,"d":"0.00"}},{"$f":"$AG$32","v":{"v":0,"d":"0.00"}},{"$f":"$AG$33","v":{"v":0,"d":"0.00"}},{"$f":"$AG$34","v":{"v":0,"d":"0.00"}},{"$f":"$AG$35","v":{"v":0,"d":"0.00"}},{"$f":"$AG$36","v":{"v":0,"d":"0.00"}},{"$f":"$AG$37","v":{"v":0,"d":"0.00"}},{"$f":"$AG$38","v":{"v":0,"d":"0.00"}},{"$f":"$AG$39","v":{"v":0,"d":"0.00"}},{"$f":"$AG$40","v":{"v":0,"d":"0.00"}},{"$f":"$AG$41","v":{"v":0,"d":"0.00"}},{"$f":"$AG$42","v":{"v":0,"d":"0.00"}},{"$f":"$AG$43","v":{"v":0,"d":"0.00"}},{"$f":"$AG$44","v":{"v":0,"d":"0.00"}},{"$f":"$AG$45","v":{"v":0,"d":"0.00"}},{"$f":"$AG$46","v":{"v":0,"d":"0.00"}},{"$f":"$AG$47","v":{"v":0,"d":"0.00"}},{"$f":"$AG$48","v":{"v":0,"d":"0.00"}},{"$f":"$AG$49","v":{"v":0,"d":"0.00"}},{"$f":"$AG$50","v":{"v":0,"d":"0.00"}},{"$f":"$AG$51","v":{"v":0,"d":"0.00"}},{"$f":"$AG$52","v":{"v":0,"d":"0.00"}},{"$f":"$AG$53","v":{"v":0,"d":"0.00"}},{"$f":"$AG$54","v":{"v":0,"d":"0.00"}},{"$f":"$AG$55","v":{"v":0,"d":"0.00"}},{"$f":"$AG$56","v":{"v":0,"d":"0.00"}},{"$f":"$AG$57","v":{"v":0,"d":"0.00"}},{"$f":"$AG$58","v":{"v":0,"d":"0.00"}},{"$f":"$AG$59","v":{"v":0,"d":"0.00"}},{"$f":"$AG$60","v":{"v":0,"d":"0.00"}}]
[]
[null,"KEY"]
[null,"Manual Input (If applicable)"]
[null,"Formula with Input Capability",{"$nulls":40},{"$f":"YEAR(AQ9)","v":2022},{"$f":"YEAR(AR9)","v":2022},2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025]
[null,"** denotes compulsory field "]
[]
[null,"Unit Type","No. of Units","No. of Beds per Unit","No. of Persons per Unit","Property","Individual Floor Area","Full Value","Equity Sold","Receipt","Date of Sale","Rent cap as % of unsold equity","Maximum Rents receivable","Weekly Unit Rent for","Total Rent p.a.","Total Sale Receipt",{"$nulls":11},"Cost of Development","First Tranch",null,"Property Code","Rental Income",{"$f":"'Social Rent'!AO28","v":{"v":0.06,"d":"6.00%"}},{"$nulls":9},{"$f":"MONTH(AQ9)","v":4},{"$f":"MONTH(AR9)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3]
[{"$nulls":6},"(sq. m.)","(individual unit)","%",{"$nulls":4},{"$f":"'Project Information'!H16","v":"2023/24"},{"$nulls":17},"Year","Gross Rent",null,"NPV",null,null,"Property Type","New Build/Rehab",{"$nulls":3},{"$f":"+'Project Information'!C25","v":"2022-04-01"},{"$f":"+AQ9+30","v":"2022-05-01"},{"$f":"+AR9+31","v":"2022-06-01"},{"$f":"+AS9+31","v":"2022-07-02"},{"$f":"+AT9+31","v":"2022-08-02"},{"$f":"+AU9+30","v":"2022-09-01"},{"$f":"+AV9+31","v":"2022-10-02"},{"$f":"+AW9+30","v":"2022-11-01"},{"$f":"+AX9+31","v":"2022-12-02"},{"$f":"+AY9+31","v":"2023-01-02"},{"$f":"+AZ9+31","v":"2023-02-02"},{"$f":"+BA9+28","v":"2023-03-02"},{"$f":"+BB9+31","v":"2023-04-02"},{"$f":"+BC9+30","v":"2023-05-02"},{"$f":"+BD9+31","v":"2023-06-02"},{"$f":"+BE9+31","v":"2023-07-03"},{"$f":"+BF9+31","v":"2023-08-03"},{"$f":"+BG9+30","v":"2023-09-02"},{"$f":"+BH9+31","v":"2023-10-03"},{"$f":"+BI9+30","v":"2023-11-02"},{"$f":"+BJ9+31","v":"2023-12-03"},{"$f":"+BK9+31","v":"2024-01-03"},{"$f":"+BL9+31","v":"2024-02-03"},{"$f":"+BM9+28","v":"2024-03-02"},{"$f":"+BN9+31","v":"2024-04-02"},{"$f":"+BO9+30","v":"2024-05-02"},{"$f":"+BP9+31","v":"2024-06-02"},{"$f":"+BQ9+31","v":"2024-07-03"},{"$f":"+BR9+31","v":"2024-08-03"},{"$f":"+BS9+30","v":"2024-09-02"},{"$f":"+BT9+31","v":"2024-10-03"},{"$f":"+BU9+30","v":"2024-11-02"},{"$f":"+BV9+31","v":"2024-12-03"},{"$f":"+BW9+31","v":"2025-01-03"},{"$f":"+BX9+31","v":"2025-02-03"},{"$f":"+BY9+28","v":"2025-03-03"}]
[null,"**","**",{"$nulls":3},"**","**",null,null,"**",null,"**"]
[{"$nulls":3},{"$f":"LEFT(B11,1)","v":""},{"$f":"IF(C11=\"\",0,(IF(LEN(B11)=5,MID(B11,3,1),MID(B11,3,2))))","v":0},{"$f":"IF(AE11=\"H\",\"House\",IF(AE11=\"B\",\"Bungalow\",IF(AE11=\"F\",\"Flat\",IF(AE11=\"S\",\"Shared\",IF(AE11=\"T\",\"Bedsit\",IF(AE11=\"A\",\"Wheelchair Flat\",IF(AE11=\"W\",\"Wheelchair\",0)))))))","v":0},null,null,{"$f":"+'Project Information'!H38","v":{"v":0.5,"d":"50.00%"}},{"$f":"+H11*I11","v":0},"2019-06-01",{"$f":"+'Project Information'!H39","v":{"v":0.0275,"d":"2.75%"}},{"v":1,"d":"100.00%"},{"$f":"ROUND((H11*L11*(M11-I11))/52,2)","v":0},{"$f":"N11*C11*52","v":{"v":0,"d":"0.00"}},{"$f":"J11*C11","v":0},{"$nulls":11},{"$f":"IF(C11=0,0,(+C11*G11)/$G$21*$AB$21)","v":{"v":0,"d":"0.00"}},{"$f":"+AB11*I11","v":{"v":0,"d":"0.00"}},null,{"$f":"RIGHT(B11,1)","v":""},1,{"$f":"O21","v":0},null,{"$f":"AG11*(1/((1+$AG$8)^(AF11-0.5)))","v":{"v":0,"d":"0 "}},null,null,"0B0PS","NB - GDT",{"$nulls":3},{"$f":"IF(AND(MONTH($K11)=$AQ$8,YEAR($K11)=$AQ$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AR$8,YEAR($K11)=$AR$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AS$8,YEAR($K11)=$AS$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AT$8,YEAR($K11)=$AT$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AU$8,YEAR($K11)=$AU$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AV$8,YEAR($K11)=$AV$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AW$8,YEAR($K11)=$AW$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AX$8,YEAR($K11)=$AX$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AY$8,YEAR($K11)=$AY$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AZ$8,YEAR($K11)=$AZ$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BA$8,YEAR($K11)=$BA$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BB$8,YEAR($K11)=$BB$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BC$8,YEAR($K11)=$BC$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BD$8,YEAR($K11)=$BD$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BE$8,YEAR($K11)=$BE$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BF$8,YEAR($K11)=$BF$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BG$8,YEAR($K11)=$BG$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BH$8,YEAR($K11)=$BH$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BI$8,YEAR($K11)=$BI$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BJ$8,YEAR($K11)=$BJ$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BK$8,YEAR($K11)=$BK$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BL$8,YEAR($K11)=$BL$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BM$8,YEAR($K11)=$BM$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BN$8,YEAR($K11)=$BN$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BO$8,YEAR($K11)=$BO$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BP$8,YEAR($K11)=$BP$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BQ$8,YEAR($K11)=$BQ$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BR$8,YEAR($K11)=$BR$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BS$8,YEAR($K11)=$BS$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BT$8,YEAR($K11)=$BT$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BU$8,YEAR($K11)=$BU$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BV$8,YEAR($K11)=$BV$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BW$8,YEAR($K11)=$BW$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BX$8,YEAR($K11)=$BX$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BY$8,YEAR($K11)=$BY$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BZ$8,YEAR($K11)=$BZ$5),($J11*$C11),0)","v":0}]
[{"$nulls":3},"",0,0,null,null,{"$f":"+I11","v":{"v":0.5,"d":"50.00%"}},{"$f":"+H12*I12","v":0},"2019-07-01",{"$f":"+L11","v":{"v":0.0275,"d":"2.75%"}},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"$f":"IF(C12=0,0,(+C12*G12)/$G$21*$AB$21)","v":{"v":0,"d":"0.00"}},{"$f":"+AB12*I12","v":{"v":0,"d":"0.00"}},null,"",2,{"$f":"AG11*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"$f":"AG12*(1/((1+$AG$8)^(AF12-0.5)))","v":{"v":0,"d":"0 "}},null,null,"1B1PF","NB - non GDT",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,null,null,{"$f":"+I12","v":{"v":0.5,"d":"50.00%"}},0,null,{"$f":"+L12","v":{"v":0.0275,"d":"2.75%"}},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"v":0,"d":"0.00"},{"$f":"+AB13*I13","v":{"v":0,"d":"0.00"}},null,"",3,{"$f":"AG12*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"$f":"AG13*(1/((1+$AG$8)^(AF13-0.5)))","v":{"v":0,"d":"0 "}},null,null,"1B1PT","RH",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,null,{"v":0.0275,"d":"2.75%"},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",4,{"$f":"AG13*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"$f":"AG14*(1/((1+$AG$8)^(AF14-0.5)))","v":{"v":0,"d":"0 "}},null,null,"1B2PA",{"$nulls":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]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,null,{"v":0.0275,"d":"2.75%"},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",5,{"$f":"AG14*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"$f":"AG15*(1/((1+$AG$8)^(AF15-0.5)))","v":{"v":0,"d":"0 "}},null,null,"1B2PB",{"$nulls":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]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,null,{"v":0.0275,"d":"2.75%"},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",6,{"$f":"AG15*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"$f":"(AG16+AH16)*(1/((1+$AG$8)^(AF16-0.5)))","v":{"v":0,"d":"0 "}},null,null,"1B2PF",{"$nulls":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]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,null,{"v":0.0275,"d":"2.75%"},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",7,{"$f":"AG16*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"$f":"(AG17+AH17)*(1/((1+$AG$8)^(AF17-0.5)))","v":{"v":0,"d":"0 "}},null,null,"1B2PH",{"$nulls":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]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,null,{"v":0.0275,"d":"2.75%"},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",8,{"$f":"AG17*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B2PF",{"$nulls":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]
[{"$nulls":3},"",0,{"$f":"IF(AE19=\"H\",\"House\",IF(AE19=\"B\",\"Bungalow\",IF(AE19=\"F\",\"Flat\",IF(AE19=\"S\",\"Shared\",IF(AE19=\"T\",\"Bedsit\",IF(AE19=\"A\",\"Wheelchair Flat\",IF(AE19=\"W\",\"Wheelchair\",0)))))))","v":0},null,null,{"v":0.5,"d":"50.00%"},0,null,{"v":0.0275,"d":"2.75%"},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",9,{"$f":"AG18*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B3PA",{"$nulls":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]
[{"$nulls":3},"",0,{"$f":"IF(AE20=\"H\",\"House\",IF(AE20=\"B\",\"Bungalow\",IF(AE20=\"F\",\"Flat\",IF(AE20=\"S\",\"Shared\",IF(AE20=\"T\",\"Bedsit\",IF(AE20=\"A\",\"Wheelchair Flat\",IF(AE20=\"W\",\"Wheelchair\",0)))))))","v":0},null,null,{"v":0.5,"d":"50.00%"},0,null,{"v":0.0275,"d":"2.75%"},{"v":1,"d":"100.00%"},0,{"v":0,"d":"0.00"},0,{"$nulls":11},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},null,"",10,{"$f":"AG19*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B3PB",{"$nulls":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]
[null,"Total Units",{"$f":"SUM(C11:C20)","v":0},"Total Persons",{"$f":"($C$11*E11)+($C$12*E12)+($C$13*E13)+($C$14*E14)+($C$15*E15)+($C$16*E16)+($C$17*E17)+($C$18*E18)+($C$19*E19)+($C$20*E20)","v":0},null,{"$f":"($C$11*G11)+($C$12*G12)+($C$13*G13)+($C$14*G14)+($C$15*G15)+($C$16*G16)+($C$17*G17)+($C$18*G18)+($C$19*G19)+($C$20*G20)","v":0},{"$f":"($C$11*H11)+($C$12*H12)+($C$13*H13)+($C$14*H14)+($C$15*H15)+($C$16*H16)+($C$17*H17)+($C$18*H18)+($C$19*H19)+($C$20*H20)","v":0},{"$f":"IF(C21=0,0,(($C$11*I11)+($C$12*I12)+($C$13*I13)+($C$14*I14)+($C$15*I15)+($C$16*I16)+($C$17*I17)+($C$18*I18)+($C$19*I19)+($C$20*I20))/C21)","v":{"v":0,"d":"0.00%"}},{"$f":"($C$11*J11)+($C$12*J12)+($C$13*J13)+($C$14*J14)+($C$15*J15)+($C$16*J16)+($C$17*J17)+($C$18*J18)+($C$19*J19)+($C$20*J20)","v":0},{"$nulls":4},{"$f":"SUM(O11:O20)","v":{"v":0,"d":"0.00"}},{"$nulls":12},{"$f":"IF(C21=0,0,(+Summary!D11/Summary!D16*Summary!D34))","v":{"v":0,"d":"0.00"}},{"$f":"+AB21*I21","v":{"v":0,"d":"0.00"}},null,{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},11,{"$f":"AG20*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B3PF"]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},12,{"$f":"AG21*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B3PH",{"$nulls":4},{"$f":"SUM(AQ11:AQ20)","v":0},{"$f":"SUM(AR11:AR20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BE11:BE20)","v":0},{"$f":"SUM(BF11:BF20)","v":0},{"$f":"SUM(BG11:BG20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},13,{"$f":"AG22*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B3PW"]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},14,{"$f":"AG23*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B4PB"]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},15,{"$f":"AG24*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B4PF"]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},16,{"$f":"AG25*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B4PH"]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},17,{"$f":"AG26*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"2B4PW"]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},18,{"$f":"AG27*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B3PH"]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},19,{"$f":"AG28*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B3PS"]
[{"$nulls":30},{"$f":"RIGHT(#REF!,1)","v":{"$error":"#REF!"}},20,{"$f":"AG29*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B4PA"]
[{"$nulls":31},21,{"$f":"AG30*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B4PF"]
[{"$nulls":31},22,{"$f":"AG31*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B4PB"]
[{"$nulls":31},23,{"$f":"AG32*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B4PH"]
[{"$nulls":31},24,{"$f":"AG33*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B4PW"]
[{"$nulls":31},25,{"$f":"AG34*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B5PA"]
[{"$nulls":31},26,{"$f":"AG35*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B5PB"]
[{"$nulls":31},27,{"$f":"AG36*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B5PF"]
[{"$nulls":31},28,{"$f":"AG37*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B5PH"]
[{"$nulls":31},29,{"$f":"AG38*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B5PW"]
[{"$nulls":31},30,{"$f":"AG39*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"3B6PB"]
[{"$nulls":31},31,{"$f":"AG40*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(AH16:AH40)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0 "},null,null,"3B6PH"]
[{"$nulls":31},32,{"$f":"AG41*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B4PS"]
[{"$nulls":31},33,{"$f":"AG42*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B6PA"]
[{"$nulls":31},34,{"$f":"AG43*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B6PH"]
[{"$nulls":31},35,{"$f":"AG44*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B7PA"]
[{"$nulls":31},36,{"$f":"AG45*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B7PB"]
[{"$nulls":31},37,{"$f":"AG46*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B7PH"]
[{"$nulls":31},38,{"$f":"AG47*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B7PW"]
[{"$nulls":31},39,{"$f":"AG48*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B8PH"]
[{"$nulls":31},40,{"$f":"AG49*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "},null,null,"4B8PW"]
[{"$nulls":31},41,{"$f":"AG50*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"$f":"(AG51+AH51)*(1/((1+$AG$8)^(AF51-0.5)))","v":{"v":0,"d":"0 "}},null,null,"5B10PH"]
[{"$nulls":31},42,{"$f":"AG51*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[{"$nulls":31},43,{"$f":"AG52*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[{"$nulls":31},44,{"$f":"AG53*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[{"$nulls":31},45,{"$f":"AG54*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[{"$nulls":31},46,{"$f":"AG55*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[{"$nulls":31},47,{"$f":"AG56*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[{"$nulls":31},48,{"$f":"AG57*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[{"$nulls":31},49,{"$f":"AG58*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[{"$nulls":31},50,{"$f":"AG59*(1+'Social Rent'!$AO$23)","v":{"v":0,"d":"0.00"}},null,{"v":0,"d":"0 "}]
[]
[{"$nulls":32},{"$f":"SUM(AG16:AG60)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF(C21=0,0,SUM(AI11:AI60))","v":{"v":0,"d":"0 "}}]
[]
[{"$nulls":32},"TOTAL"]
{"$rows_empty":335}
["2017-08-28"]

{"sheet":"Market Rent","index":8,"n_rows":400,"n_cols":96,"rows_kept":400,"merged":[[2,1,2,2],[136,38,136,39]]}
[null,"Market Rent "]
[]
[null,"KEY"]
[null,"Manual Input (If applicable)"]
[null,"Formula with Input Capability"]
[null,"** denotes compulsory field "]
[]
[null,"Unit Type","No. of Units","No. of Beds per Unit","No. of Persons per Unit","Property","Individual Floor Area","OMV on completion","Weekly Unit Rent for","Total p.a.",{"$nulls":12},"Property Code"]
[{"$nulls":6},"(sq. m.)","(individual unit)",{"$f":"'Project Information'!H16","v":"2023/24"},{"$nulls":19},"Property Type",null,null,"LONGTERM BORROWING CALCULATION SUPPORTED BY RENTS"]
[null,"**","**",{"$nulls":3},"**","**","**"]
[{"$nulls":3},{"$f":"LEFT(B11,1)","v":""},{"$f":"IF(C11=\"\",0,(IF(LEN(B11)=5,MID(B11,3,1),MID(B11,3,2))))","v":0},{"$f":"IF(W11=\"H\",\"House\",IF(W11=\"B\",\"Bungalow\",IF(W11=\"F\",\"Flat\",IF(W11=\"S\",\"Shared\",IF(W11=\"T\",\"Bedsit\",IF(W11=\"A\",\"Wheelchair Flat\",IF(W11=\"W\",\"Wheelchair\",0)))))))","v":0},{"$nulls":3},{"$f":"I11*C11*52","v":{"v":0,"d":"0.00"}},{"$nulls":12},{"$f":"RIGHT(B11,1)","v":""},{"$nulls":5},"0B0PS"]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},{"$f":"RIGHT(B12,1)","v":""},{"$nulls":5},"1B1PF"]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B1PT"]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B2PA"]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B2PB"]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B2PF",null,null,"MRP % per unit",null,null,{"$f":"+'Project Information'!H34","v":{"v":0.004,"d":"0.40%"}}]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"1B2PH",null,null,"Number of units",null,null,{"$f":"C21","v":0}]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"2B2PF",null,null,"Average rent per unit per week",null,null,{"$f":"I21","v":{"$error":"#DIV/0!"}}]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"2B3PA",null,null,"Voids %",null,null,{"$f":"+'Social Rent'!AO19","v":{"v":0.03,"d":"3%"}}]
[{"$nulls":3},"",0,0,{"$nulls":3},{"v":0,"d":"0.00"},{"$nulls":12},"",{"$nulls":5},"2B3PB",null,null,"Management cost per unit per annum",null,null,{"$f":"+'Project Information'!H32","v":{"v":424,"d":"£424"}}]
[null,"Total Units",{"$f":"SUM(C11:C20)","v":0},"Total Persons",{"$f":"($C$11*E11)+($C$12*E12)+($C$13*E13)+($C$14*E14)+($C$15*E15)+($C$16*E16)+($C$17*E17)+($C$18*E18)+($C$19*E19)+($C$20*E20)","v":0},null,{"$f":"($C$11*G11)+($C$12*G12)+($C$13*G13)+($C$14*G14)+($C$15*G15)+($C$16*G16)+($C$17*G17)+($C$18*G18)+($C$19*G19)+($C$20*G20)","v":0},{"$f":"($C$11*H11)+($C$12*H12)+($C$13*H13)+($C$14*H14)+($C$15*H15)+($C$16*H16)+($C$17*H17)+($C$18*H18)+($C$19*H19)+($C$20*H20)","v":0},{"$f":"(J21/C21)/52","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J11:J20)","v":{"v":0,"d":"0.00"}},{"$nulls":18},"2B3PF",null,null,"Maintenance cost per unit per annum",null,null,{"$f":"+'Project Information'!H33","v":{"v":768,"d":"£768"}}]
[{"$nulls":28},"2B3PH",null,null,"MRP cost per unit per annum",null,null,{"$f":"IF(C21=0,0,+(AI16*(Summary!D23+Summary!D24)/Summary!E16)*-1)","v":{"v":0,"d":"£0"}}]
[{"$nulls":28},"2B3PW",null,null,"Increases per annum - rents",null,null,{"$f":"+'Social Rent'!AO23","v":{"v":0.03,"d":"3.00%"}}]
[{"$nulls":28},"2B4PB",null,null,"                                   - management",null,null,{"v":0.03,"d":"3.00%"}]
[{"$nulls":28},"2B4PF",null,null,"                                   - maintenance",null,null,{"v":0.03,"d":"3.00%"},null,null,{"$f":"AB15","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":28},"2B4PH",null,null,"                                   - building fund",null,null,{"v":0.03,"d":"3.00%"}]
[{"$nulls":28},"2B4PW",null,null,"Discount Period in Years",null,null,60]
[{"$nulls":28},"3B3PH",null,null,"Discount Rate",null,null,{"$f":"+'Project Information'!H29","v":{"v":0.06,"d":"6.00%"}},{"$nulls":8},"Gross rent","£  ",null,{"$f":"$AF39","v":{"v":0,"d":"0 "}},{"$f":"$AF40","v":{"v":0,"d":"0 "}},{"$f":"$AF41","v":{"v":0,"d":"0 "}},{"$f":"$AF42","v":{"v":0,"d":"0 "}},{"$f":"$AF43","v":{"v":0,"d":"0 "}},{"$f":"$AF44","v":{"v":0,"d":"0 "}},{"$f":"$AF45","v":{"v":0,"d":"0 "}},{"$f":"$AF46","v":{"v":0,"d":"0 "}},{"$f":"$AF47","v":{"v":0,"d":"0 "}},{"$f":"$AF48","v":{"v":0,"d":"0 "}},{"$f":"$AF49","v":{"v":0,"d":"0 "}},{"$f":"$AF50","v":{"v":0,"d":"0 "}},{"$f":"$AF51","v":{"v":0,"d":"0 "}},{"$f":"$AF52","v":{"v":0,"d":"0 "}},{"$f":"$AF53","v":{"v":0,"d":"0 "}},{"$f":"$AF54","v":{"v":0,"d":"0 "}},{"$f":"$AF55","v":{"v":0,"d":"0 "}},{"$f":"$AF56","v":{"v":0,"d":"0 "}},{"$f":"$AF57","v":{"v":0,"d":"0 "}},{"$f":"$AF58","v":{"v":0,"d":"0 "}},{"$f":"$AF59","v":{"v":0,"d":"0 "}},{"$f":"$AF60","v":{"v":0,"d":"0 "}},{"$f":"$AF61","v":{"v":0,"d":"0 "}},{"$f":"$AF62","v":{"v":0,"d":"0 "}},{"$f":"$AF63","v":{"v":0,"d":"0 "}},{"$f":"$AF64","v":{"v":0,"d":"0 "}},{"$f":"$AF65","v":{"v":0,"d":"0 "}},{"$f":"$AF66","v":{"v":0,"d":"0 "}},{"$f":"$AF67","v":{"v":0,"d":"0 "}},{"$f":"$AF68","v":{"v":0,"d":"0 "}},{"$f":"$AF69","v":{"v":0,"d":"0 "}},{"$f":"$AF70","v":{"v":0,"d":"0 "}},{"$f":"$AF71","v":{"v":0,"d":"0 "}},{"$f":"$AF72","v":{"v":0,"d":"0 "}},{"$f":"$AF73","v":{"v":0,"d":"0 "}},{"$f":"$AF74","v":{"v":0,"d":"0 "}},{"$f":"$AF75","v":{"v":0,"d":"0 "}},{"$f":"$AF76","v":{"v":0,"d":"0 "}},{"$f":"$AF77","v":{"v":0,"d":"0 "}},{"$f":"$AF78","v":{"v":0,"d":"0 "}},{"$f":"$AF79","v":{"v":0,"d":"0 "}},{"$f":"$AF80","v":{"v":0,"d":"0 "}},{"$f":"$AF81","v":{"v":0,"d":"0 "}},{"$f":"$AF82","v":{"v":0,"d":"0 "}},{"$f":"$AF83","v":{"v":0,"d":"0 "}},{"$f":"$AF84","v":{"v":0,"d":"0 "}},{"$f":"$AF85","v":{"v":0,"d":"0 "}},{"$f":"$AF86","v":{"v":0,"d":"0 "}},{"$f":"$AF87","v":{"v":0,"d":"0 "}},{"$f":"$AF88","v":{"v":0,"d":"0 "}}]
[{"$nulls":28},"3B3PS",{"$nulls":14},"Voids",null,null,{"$f":"AG39","v":{"v":0,"d":"0 "}},{"$f":"$AG40","v":{"v":0,"d":"0 "}},{"$f":"$AG41","v":{"v":0,"d":"0 "}},{"$f":"$AG42","v":{"v":0,"d":"0 "}},{"$f":"$AG43","v":{"v":0,"d":"0 "}},{"$f":"$AG44","v":{"v":0,"d":"0 "}},{"$f":"$AG45","v":{"v":0,"d":"0 "}},{"$f":"$AG46","v":{"v":0,"d":"0 "}},{"$f":"$AG47","v":{"v":0,"d":"0 "}},{"$f":"$AG48","v":{"v":0,"d":"0 "}},{"$f":"$AG49","v":{"v":0,"d":"0 "}},{"$f":"$AG50","v":{"v":0,"d":"0 "}},{"$f":"$AG51","v":{"v":0,"d":"0 "}},{"$f":"$AG52","v":{"v":0,"d":"0 "}},{"$f":"$AG53","v":{"v":0,"d":"0 "}},{"$f":"$AG54","v":{"v":0,"d":"0 "}},{"$f":"$AG55","v":{"v":0,"d":"0 "}},{"$f":"$AG56","v":{"v":0,"d":"0 "}},{"$f":"$AG57","v":{"v":0,"d":"0 "}},{"$f":"$AG58","v":{"v":0,"d":"0 "}},{"$f":"$AG59","v":{"v":0,"d":"0 "}},{"$f":"$AG60","v":{"v":0,"d":"0 "}},{"$f":"$AG61","v":{"v":0,"d":"0 "}},{"$f":"$AG62","v":{"v":0,"d":"0 "}},{"$f":"$AG63","v":{"v":0,"d":"0 "}},{"$f":"$AG64","v":{"v":0,"d":"0 "}},{"$f":"$AG65","v":{"v":0,"d":"0 "}},{"$f":"$AG66","v":{"v":0,"d":"0 "}},{"$f":"$AG67","v":{"v":0,"d":"0 "}},{"$f":"$AG68","v":{"v":0,"d":"0 "}},{"$f":"$AG69","v":{"v":0,"d":"0 "}},{"$f":"$AG70","v":{"v":0,"d":"0 "}},{"$f":"$AG71","v":{"v":0,"d":"0 "}},{"$f":"$AG72","v":{"v":0,"d":"0 "}},{"$f":"$AG73","v":{"v":0,"d":"0 "}},{"$f":"$AG74","v":{"v":0,"d":"0 "}},{"$f":"$AG75","v":{"v":0,"d":"0 "}},{"$f":"$AG76","v":{"v":0,"d":"0 "}},{"$f":"$AG77","v":{"v":0,"d":"0 "}},{"$f":"$AG78","v":{"v":0,"d":"0 "}},{"$f":"$AG79","v":{"v":0,"d":"0 "}},{"$f":"$AG80","v":{"v":0,"d":"0 "}},{"$f":"$AG81","v":{"v":0,"d":"0 "}},{"$f":"$AG82","v":{"v":0,"d":"0 "}},{"$f":"$AG83","v":{"v":0,"d":"0 "}},{"$f":"$AG84","v":{"v":0,"d":"0 "}},{"$f":"$AG85","v":{"v":0,"d":"0 "}},{"$f":"$AG86","v":{"v":0,"d":"0 "}},{"$f":"$AG87","v":{"v":0,"d":"0 "}},{"$f":"$AG88","v":{"v":0,"d":"0 "}}]
[{"$nulls":28},"3B4PA",{"$nulls":9},"First year",{"$nulls":4},"Manag",null,null,{"$f":"AH39","v":{"v":0,"d":"0 "}},{"$f":"$AH40","v":{"v":0,"d":"0 "}},{"$f":"$AH41","v":{"v":0,"d":"0 "}},{"$f":"$AH42","v":{"v":0,"d":"0 "}},{"$f":"$AH43","v":{"v":0,"d":"0 "}},{"$f":"$AH44","v":{"v":0,"d":"0 "}},{"$f":"$AH45","v":{"v":0,"d":"0 "}},{"$f":"$AH46","v":{"v":0,"d":"0 "}},{"$f":"$AH47","v":{"v":0,"d":"0 "}},{"$f":"$AH48","v":{"v":0,"d":"0 "}},{"$f":"$AH49","v":{"v":0,"d":"0 "}},{"$f":"$AH50","v":{"v":0,"d":"0 "}},{"$f":"$AH51","v":{"v":0,"d":"0 "}},{"$f":"$AH52","v":{"v":0,"d":"0 "}},{"$f":"$AH53","v":{"v":0,"d":"0 "}},{"$f":"$AH54","v":{"v":0,"d":"0 "}},{"$f":"$AH55","v":{"v":0,"d":"0 "}},{"$f":"$AH56","v":{"v":0,"d":"0 "}},{"$f":"$AH57","v":{"v":0,"d":"0 "}},{"$f":"$AH58","v":{"v":0,"d":"0 "}},{"$f":"$AH59","v":{"v":0,"d":"0 "}},{"$f":"$AH60","v":{"v":0,"d":"0 "}},{"$f":"$AH61","v":{"v":0,"d":"0 "}},{"$f":"$AH62","v":{"v":0,"d":"0 "}},{"$f":"$AH63","v":{"v":0,"d":"0 "}},{"$f":"$AH64","v":{"v":0,"d":"0 "}},{"$f":"$AH65","v":{"v":0,"d":"0 "}},{"$f":"$AH66","v":{"v":0,"d":"0 "}},{"$f":"$AH67","v":{"v":0,"d":"0 "}},{"$f":"$AH68","v":{"v":0,"d":"0 "}},{"$f":"$AH69","v":{"v":0,"d":"0 "}},{"$f":"$AH70","v":{"v":0,"d":"0 "}},{"$f":"$AH71","v":{"v":0,"d":"0 "}},{"$f":"$AH72","v":{"v":0,"d":"0 "}},{"$f":"$AH73","v":{"v":0,"d":"0 "}},{"$f":"$AH74","v":{"v":0,"d":"0 "}},{"$f":"$AH75","v":{"v":0,"d":"0 "}},{"$f":"$AH76","v":{"v":0,"d":"0 "}},{"$f":"$AH77","v":{"v":0,"d":"0 "}},{"$f":"$AH78","v":{"v":0,"d":"0 "}},{"$f":"$AH79","v":{"v":0,"d":"0 "}},{"$f":"$AH80","v":{"v":0,"d":"0 "}},{"$f":"$AH81","v":{"v":0,"d":"0 "}},{"$f":"$AH82","v":{"v":0,"d":"0 "}},{"$f":"$AH83","v":{"v":0,"d":"0 "}},{"$f":"$AH84","v":{"v":0,"d":"0 "}},{"$f":"$AH85","v":{"v":0,"d":"0 "}},{"$f":"$AH86","v":{"v":0,"d":"0 "}},{"$f":"$AH87","v":{"v":0,"d":"0 "}},{"$f":"$AH88","v":{"v":0,"d":"0 "}}]
[{"$nulls":28},"3B4PF",{"$nulls":10},"NPV",{"$nulls":3},"Maint",null,null,{"$f":"AI39","v":{"v":0,"d":"0 "}},{"$f":"$AI40","v":{"v":0,"d":"0 "}},{"$f":"$AI41","v":{"v":0,"d":"0 "}},{"$f":"$AI42","v":{"v":0,"d":"0 "}},{"$f":"$AI43","v":{"v":0,"d":"0 "}},{"$f":"$AI44","v":{"v":0,"d":"0 "}},{"$f":"$AI45","v":{"v":0,"d":"0 "}},{"$f":"$AI46","v":{"v":0,"d":"0 "}},{"$f":"$AI47","v":{"v":0,"d":"0 "}},{"$f":"$AI48","v":{"v":0,"d":"0 "}},{"$f":"$AI49","v":{"v":0,"d":"0 "}},{"$f":"$AI50","v":{"v":0,"d":"0 "}},{"$f":"$AI51","v":{"v":0,"d":"0 "}},{"$f":"$AI52","v":{"v":0,"d":"0 "}},{"$f":"$AI53","v":{"v":0,"d":"0 "}},{"$f":"$AI54","v":{"v":0,"d":"0 "}},{"$f":"$AI55","v":{"v":0,"d":"0 "}},{"$f":"$AI56","v":{"v":0,"d":"0 "}},{"$f":"$AI57","v":{"v":0,"d":"0 "}},{"$f":"$AI58","v":{"v":0,"d":"0 "}},{"$f":"$AI59","v":{"v":0,"d":"0 "}},{"$f":"$AI60","v":{"v":0,"d":"0 "}},{"$f":"$AI61","v":{"v":0,"d":"0 "}},{"$f":"$AI62","v":{"v":0,"d":"0 "}},{"$f":"$AI63","v":{"v":0,"d":"0 "}},{"$f":"$AI64","v":{"v":0,"d":"0 "}},{"$f":"$AI65","v":{"v":0,"d":"0 "}},{"$f":"$AI66","v":{"v":0,"d":"0 "}},{"$f":"$AI67","v":{"v":0,"d":"0 "}},{"$f":"$AI68","v":{"v":0,"d":"0 "}},{"$f":"$AI69","v":{"v":0,"d":"0 "}},{"$f":"$AI70","v":{"v":0,"d":"0 "}},{"$f":"$AI71","v":{"v":0,"d":"0 "}},{"$f":"$AI72","v":{"v":0,"d":"0 "}},{"$f":"$AI73","v":{"v":0,"d":"0 "}},{"$f":"$AI74","v":{"v":0,"d":"0 "}},{"$f":"$AI75","v":{"v":0,"d":"0 "}},{"$f":"$AI76","v":{"v":0,"d":"0 "}},{"$f":"$AI77","v":{"v":0,"d":"0 "}},{"$f":"$AI78","v":{"v":0,"d":"0 "}},{"$f":"$AI79","v":{"v":0,"d":"0 "}},{"$f":"$AI80","v":{"v":0,"d":"0 "}},{"$f":"$AI81","v":{"v":0,"d":"0 "}},{"$f":"$AI82","v":{"v":0,"d":"0 "}},{"$f":"$AI83","v":{"v":0,"d":"0 "}},{"$f":"$AI84","v":{"v":0,"d":"0 "}},{"$f":"$AI85","v":{"v":0,"d":"0 "}},{"$f":"$AI86","v":{"v":0,"d":"0 "}},{"$f":"$AI87","v":{"v":0,"d":"0 "}},{"$f":"$AI88","v":{"v":0,"d":"0 "}}]
[{"$nulls":28},"3B4PB",{"$nulls":10},{"$f":"IF(AI17=0,0,AN99)","v":{"v":0,"d":"0 "}},{"$nulls":3},"MRP",null,null,{"$f":"IF($AI$17=0,0,AJ39)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ40)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ41)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ42)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ43)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ44)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ45)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ46)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ47)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ48)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ49)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ50)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ51)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ52)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ53)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ54)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ55)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ56)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ57)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ58)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ59)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ60)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ61)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ62)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ63)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ64)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ65)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ66)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ67)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ68)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ69)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ70)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ71)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ72)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ73)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ74)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ75)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ76)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ77)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ78)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ79)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ80)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ81)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ82)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ83)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ84)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ85)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ86)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ87)","v":{"v":0,"d":"0 "}},{"$f":"IF($AI$17=0,0,$AJ88)","v":{"v":0,"d":"0 "}}]
[{"$nulls":28},"3B4PH"]
[{"$nulls":28},"3B4PW"]
[{"$nulls":28},"3B5PA",null,null,{"$f":"AI23","v":{"v":0.03,"d":"3.00%"}},{"$f":"AI19","v":{"v":0.03,"d":"3.00%"}},{"$f":"AI24","v":{"v":0.03,"d":"3.00%"}},{"$f":"AI25","v":{"v":0.03,"d":"3.00%"}},{"$f":"AI26","v":{"v":0.03,"d":"3.00%"}},null,{"$f":"AI29","v":{"v":0,"d":"0.00%"}},null,"Discounted"]
[{"$nulls":28},"3B5PB",null,"Year","Gross rent","Voids","Manag","Maint","MRP","Net rent","Financing","Surplus","Surplus"]
[{"$nulls":28},"3B5PF",null,null,"£  ","£  ","£  ","£  ","£  ","£  ","£  ","£  ","£"]
[{"$nulls":28},"3B5PH"]
[{"$nulls":28},"3B5PW",null,{"v":1,"d":"1 "},{"$f":"J21","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-AF39*$AI$19,0)","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-AI17*AI20,0)","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-AI17*AI21,0)","v":{"v":0,"d":"0 "}},{"$f":"$AH$135*0","v":{"v":0,"d":"0 "}},{"$f":"SUM(AF39:AJ39)","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-AI15*AI17*AI30/1000,0)","v":{"v":0,"d":"0 "}},{"$f":"SUM(AK39:AL39)","v":{"v":0,"d":"0 "}},{"$f":"AK39*(1/((1+$AI$28)^(AE39-0.5)))","v":{"v":0,"d":"0 "}}]
[{"$nulls":28},"3B6PB",null,{"$f":"AE39+1","v":{"v":2,"d":"2 "}},{"$f":"AF39*(1+$AI$23)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"IF(AE40>$AI$27,0,ROUND(AH39*(1+$AI$24),0))","v":{"v":0,"d":"0 "}},{"$f":"IF(AE40>$AI$27,0,ROUND(AI39*(1+$AI$25),0))","v":{"v":0,"d":"0 "}},{"$f":"$AJ$135*0","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"IF(AE40>$H$24,0,ROUND(AL39*(1+$N$32),0))","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"3B6PH",null,{"v":3,"d":"3 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B4PS",null,{"v":4,"d":"4 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B6PA",null,{"v":5,"d":"5 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B6PH",null,{"v":6,"d":"6 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B7PA",null,{"v":7,"d":"7 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B7PB",null,{"v":8,"d":"8 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B7PH",null,{"v":9,"d":"9 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B7PW",null,{"v":10,"d":"10 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B8PH",null,{"v":11,"d":"11 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"4B8PW",null,{"v":12,"d":"12 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":28},"5B10PH",null,{"v":13,"d":"13 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":14,"d":"14 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":15,"d":"15 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":16,"d":"16 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":17,"d":"17 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":19,"d":"19 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":20,"d":"20 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":21,"d":"21 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":22,"d":"22 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":23,"d":"23 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":24,"d":"24 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":25,"d":"25 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":26,"d":"26 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":27,"d":"27 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":28,"d":"28 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.069","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":29,"d":"29 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.069","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":30,"d":"30 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$AJ$135*0.07","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"AN134*0.1","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"AM68*(1/((1+$AI$28)^(AE68-0.5)))","v":{"v":0,"d":"0 "}}]
[{"$nulls":30},{"v":31,"d":"31 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"-3896*AI17","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(AK69:AL69)*0.5*0.9","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":32,"d":"32 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"AJ69*1.03","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":33,"d":"33 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":34,"d":"34 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":35,"d":"35 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":36,"d":"36 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":37,"d":"37 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":38,"d":"38 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":39,"d":"39 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":40,"d":"40 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":41,"d":"41 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":42,"d":"42 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":43,"d":"43 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":44,"d":"44 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":45,"d":"45 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":46,"d":"46 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":47,"d":"47 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":48,"d":"48 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":49,"d":"49 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":50,"d":"50 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":51,"d":"51 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":52,"d":"52 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":53,"d":"53 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":54,"d":"54 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":55,"d":"55 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":56,"d":"56 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":57,"d":"57 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":58,"d":"58 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":59,"d":"59 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":30},{"v":60,"d":"60 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":31},{"$f":"SUM(AF39:AF98)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[]
[]
[{"$nulls":35},"MRP",{"$nulls":3},"VP"]
[{"$nulls":35},{"$f":"-AI17*AI22","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"H21","v":{"v":0,"d":"0 "}}]
[{"$nulls":35},{"$f":"IF(AE40>$AI$27,0,ROUND(AJ105*(1+$AI$26),0))","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"AN105*1.03","v":{"v":0,"d":"0 "}}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"$f":"AN106*1.03","v":{"v":0,"d":"0 "}}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"v":0,"d":"0 "},{"$nulls":3},{"v":0,"d":"0 "}]
[{"$nulls":35},{"$f":"SUM(AJ105:AJ134)","v":{"v":0,"d":"0 "}}]
[]
[{"$nulls":38},"Residual Interest"]
[{"$nulls":38},{"$f":"+AN39","v":{"v":0,"d":"0 "}}]
[{"$nulls":38},{"$f":"+AN40","v":{"v":0,"d":"0 "}}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"$f":"AK68*(1/((1+$AI$28)^(AE68-0.5)))","v":{"v":0,"d":"0 "}},{"$f":"SUM(AM138:AM167)","v":{"v":0,"d":"0 "}}]
[{"$nulls":38},{"$f":"+AN69+(AN68-AM167)","v":{"v":0,"d":"0 "}}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"$f":"+AN73","v":{"v":0,"d":"0 "}}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "},{"$f":"SUM(AM138:AM177)","v":{"v":0,"d":"0 "}}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "},{"$f":"SUM(AM138:AM187)","v":{"v":0,"d":"0 "}}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "}]
[{"$nulls":38},{"v":0,"d":"0 "},{"$f":"SUM(AM168:AM197)","v":{"v":0,"d":"0 "}}]
{"$rows_empty":202}
["2017-02-23"]

{"sheet":"Limited Equity","index":9,"n_rows":400,"n_cols":124,"rows_kept":400,"merged":[[2,1,2,2],[26,1,26,2],[33,4,33,5]]}
[null,"Limited Equity",{"$nulls":92},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[null,"KEY"]
[null,"Manual Input (If applicable)"]
[null,"Formula with Input Capability",{"$nulls":30},{"$f":"YEAR(AG9)","v":2022},{"$f":"YEAR(AH9)","v":2022},2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025]
[null,"** denotes compulsory field "]
[]
[null,"Unit Type","No. of Units","No. of Beds per Unit","No. of Persons per Unit","Property","Individual Floor Area","Full Value","Equity Sold","Receipt","Date of Sale",{"$nulls":6},"Cost of Development","First Tranch",{"$nulls":6},"Property Code",{"$nulls":6},{"$f":"MONTH(AG9)","v":4},{"$f":"MONTH(AH9)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3]
[{"$nulls":6},"(sq. m.)","(individual unit)","%",{"$nulls":19},"Property Type",{"$nulls":3},{"$f":"+'Project Information'!C25","v":"2022-04-01"},{"$f":"+AG9+30","v":"2022-05-01"},{"$f":"+AH9+31","v":"2022-06-01"},{"$f":"+AI9+31","v":"2022-07-02"},{"$f":"+AJ9+31","v":"2022-08-02"},{"$f":"+AK9+30","v":"2022-09-01"},{"$f":"+AL9+31","v":"2022-10-02"},{"$f":"+AM9+30","v":"2022-11-01"},{"$f":"+AN9+31","v":"2022-12-02"},{"$f":"+AO9+31","v":"2023-01-02"},{"$f":"+AP9+31","v":"2023-02-02"},{"$f":"+AQ9+28","v":"2023-03-02"},{"$f":"+AR9+31","v":"2023-04-02"},{"$f":"+AS9+30","v":"2023-05-02"},{"$f":"+AT9+31","v":"2023-06-02"},{"$f":"+AU9+31","v":"2023-07-03"},{"$f":"+AV9+31","v":"2023-08-03"},{"$f":"+AW9+30","v":"2023-09-02"},{"$f":"+AX9+31","v":"2023-10-03"},{"$f":"+AY9+30","v":"2023-11-02"},{"$f":"+AZ9+31","v":"2023-12-03"},{"$f":"+BA9+31","v":"2024-01-03"},{"$f":"+BB9+31","v":"2024-02-03"},{"$f":"+BC9+28","v":"2024-03-02"},{"$f":"+BD9+31","v":"2024-04-02"},{"$f":"+BE9+30","v":"2024-05-02"},{"$f":"+BF9+31","v":"2024-06-02"},{"$f":"+BG9+31","v":"2024-07-03"},{"$f":"+BH9+31","v":"2024-08-03"},{"$f":"+BI9+30","v":"2024-09-02"},{"$f":"+BJ9+31","v":"2024-10-03"},{"$f":"+BK9+30","v":"2024-11-02"},{"$f":"+BL9+31","v":"2024-12-03"},{"$f":"+BM9+31","v":"2025-01-03"},{"$f":"+BN9+31","v":"2025-02-03"},{"$f":"+BO9+28","v":"2025-03-03"},"2020-04-01"]
[null,"**","**",{"$nulls":3},"**","**",null,null,"**"]
[{"$nulls":3},{"$f":"LEFT(B11,1)","v":""},{"$f":"IF(C11=\"\",0,(IF(LEN(B11)=5,MID(B11,3,1),MID(B11,3,2))))","v":0},{"$f":"IF(Z11=\"H\",\"House\",IF(Z11=\"B\",\"Bungalow\",IF(Z11=\"F\",\"Flat\",IF(Z11=\"S\",\"Shared\",IF(Z11=\"T\",\"Bedsit\",IF(Z11=\"A\",\"Wheelchair Flat\",IF(Z11=\"W\",\"Wheelchair\",0)))))))","v":0},null,null,{"$f":"+'Project Information'!H38","v":{"v":0.5,"d":"50.00%"}},{"$f":"+H11*I11","v":0},{"$nulls":7},{"$f":"IF(C11=0,0,(+C11*G11)/$G$21*$R$21)","v":{"v":0,"d":"0.00"}},{"$f":"+R11*I11","v":{"v":0,"d":"0.00"}},{"$nulls":6},{"$f":"RIGHT(B11,1)","v":""},null,null,"0B0PS",{"$nulls":3},{"$f":"IF(AND(MONTH($K11)=$AG$8,YEAR($K11)=$AG$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AH$8,YEAR($K11)=$AH$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AI$8,YEAR($K11)=$AI$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AJ$8,YEAR($K11)=$AJ$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AK$8,YEAR($K11)=$AK$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AL$8,YEAR($K11)=$AL$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AM$8,YEAR($K11)=$AM$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AN$8,YEAR($K11)=$AN$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AO$8,YEAR($K11)=$AO$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AP$8,YEAR($K11)=$AP$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AQ$8,YEAR($K11)=$AQ$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AR$8,YEAR($K11)=$AR$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AS$8,YEAR($K11)=$AS$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AT$8,YEAR($K11)=$AT$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AU$8,YEAR($K11)=$AU$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AV$8,YEAR($K11)=$AV$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AW$8,YEAR($K11)=$AW$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AX$8,YEAR($K11)=$AX$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AY$8,YEAR($K11)=$AY$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$AZ$8,YEAR($K11)=$AZ$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BA$8,YEAR($K11)=$BA$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BB$8,YEAR($K11)=$BB$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BC$8,YEAR($K11)=$BC$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BD$8,YEAR($K11)=$BD$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BE$8,YEAR($K11)=$BE$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BF$8,YEAR($K11)=$BF$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BG$8,YEAR($K11)=$BG$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BH$8,YEAR($K11)=$BH$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BI$8,YEAR($K11)=$BI$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BJ$8,YEAR($K11)=$BJ$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BK$8,YEAR($K11)=$BK$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BL$8,YEAR($K11)=$BL$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BM$8,YEAR($K11)=$BM$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BN$8,YEAR($K11)=$BN$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BO$8,YEAR($K11)=$BO$5),($J11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($K11)=$BP$8,YEAR($K11)=$BP$5),($J11*$C11),0)","v":0}]
[{"$nulls":3},"",0,0,null,null,{"$f":"+I11","v":{"v":0.5,"d":"50.00%"}},{"$f":"+H12*I12","v":0},{"$nulls":7},{"$f":"IF(C12=0,0,(+C12*G12)/$G$21*$R$21)","v":{"v":0,"d":"0.00"}},{"$f":"+R12*I12","v":{"v":0,"d":"0.00"}},{"$nulls":6},"",null,null,"1B1PF",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,null,null,{"$f":"+I12","v":{"v":0.5,"d":"50.00%"}},0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},"",null,null,"1B1PT",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},"",null,null,"1B2PA",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},"",null,null,"1B2PB",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},"",null,null,"1B2PF",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},"",null,null,"1B2PH",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,null,null,{"v":0.5,"d":"50.00%"},0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},"",null,null,"2B2PF",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,{"$f":"IF(Z19=\"H\",\"House\",IF(Z19=\"B\",\"Bungalow\",IF(Z19=\"F\",\"Flat\",IF(Z19=\"S\",\"Shared\",IF(Z19=\"T\",\"Bedsit\",IF(Z19=\"A\",\"Wheelchair Flat\",IF(Z19=\"W\",\"Wheelchair\",0)))))))","v":0},null,null,{"v":0.5,"d":"50.00%"},0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},"",null,null,"2B3PA",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,{"$f":"IF(Z20=\"H\",\"House\",IF(Z20=\"B\",\"Bungalow\",IF(Z20=\"F\",\"Flat\",IF(Z20=\"S\",\"Shared\",IF(Z20=\"T\",\"Bedsit\",IF(Z20=\"A\",\"Wheelchair Flat\",IF(Z20=\"W\",\"Wheelchair\",0)))))))","v":0},null,null,{"v":0.5,"d":"50.00%"},0,{"$nulls":7},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$nulls":6},"",null,null,"2B3PB",{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Units",{"$f":"SUM(C11:C20)","v":0},"Total Persons",{"$f":"($C$11*E11)+($C$12*E12)+($C$13*E13)+($C$14*E14)+($C$15*E15)+($C$16*E16)+($C$17*E17)+($C$18*E18)+($C$19*E19)+($C$20*E20)","v":0},null,{"$f":"($C$11*G11)+($C$12*G12)+($C$13*G13)+($C$14*G14)+($C$15*G15)+($C$16*G16)+($C$17*G17)+($C$18*G18)+($C$19*G19)+($C$20*G20)","v":0},{"$f":"($C$11*H11)+($C$12*H12)+($C$13*H13)+($C$14*H14)+($C$15*H15)+($C$16*H16)+($C$17*H17)+($C$18*H18)+($C$19*H19)+($C$20*H20)","v":0},{"$f":"IF(C21=0,0,(($C$11*I11)+($C$12*I12)+($C$13*I13)+($C$14*I14)+($C$15*I15)+($C$16*I16)+($C$17*I17)+($C$18*I18)+($C$19*I19)+($C$20*I20))/C21)","v":{"v":0,"d":"0.00%"}},{"$f":"($C$11*J11)+($C$12*J12)+($C$13*J13)+($C$14*J14)+($C$15*J15)+($C$16*J16)+($C$17*J17)+($C$18*J18)+($C$19*J19)+($C$20*J20)","v":0},{"$nulls":7},{"$f":"IF(C21=0,0,(+Summary!D13/Summary!D16*Summary!D34))","v":{"v":0,"d":"0.00"}},{"$f":"+R21*I21","v":{"v":0,"d":"0.00"}},{"$nulls":9},"2B3PF"]
[{"$nulls":28},"2B3PH",{"$nulls":3},{"$f":"SUM(AG11:AG20)","v":0},{"$f":"SUM(AH11:AH20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AU11:AU20)","v":0},{"$f":"SUM(AV11:AV20)","v":0},{"$f":"SUM(AW11:AW20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":28},"2B3PW"]
[{"$nulls":28},"2B4PB"]
[{"$nulls":28},"2B4PF"]
[{"$nulls":28},"2B4PH"]
[{"$nulls":28},"2B4PW"]
[{"$nulls":28},"3B3PH"]
[{"$nulls":28},"3B3PS"]
[{"$nulls":28},"3B4PA"]
[{"$nulls":28},"3B4PF"]
[{"$nulls":28},"3B4PB"]
[{"$nulls":28},"3B4PH"]
[{"$nulls":28},"3B4PW"]
[{"$nulls":28},"3B5PA"]
[{"$nulls":28},"3B5PB"]
[{"$nulls":28},"3B5PF"]
[{"$nulls":28},"3B5PH"]
[{"$nulls":28},"3B5PW"]
[{"$nulls":28},"3B6PB"]
[{"$nulls":28},"3B6PH"]
[{"$nulls":28},"4B4PS"]
[{"$nulls":28},"4B6PA"]
[{"$nulls":28},"4B6PH"]
[{"$nulls":28},"4B7PA"]
[{"$nulls":28},"4B7PB"]
[{"$nulls":28},"4B7PH"]
[{"$nulls":28},"4B7PW"]
[{"$nulls":28},"4B8PH"]
[{"$nulls":28},"4B8PW"]
[{"$nulls":28},"5B10PH"]
{"$rows_empty":348}
["2017-06-06"]

{"sheet":"OutrightSale","index":10,"n_rows":400,"n_cols":79,"rows_kept":400,"merged":[[2,1,2,2]]}
[null,"Outright Sale "]
[]
[null,"KEY"]
[null,"Manual Input (If applicable)"]
[null,"Formula with Input Capability"]
[null,"** denotes compulsory field "]
[{"$nulls":42},{"$f":"YEAR(AQ9)","v":2022},{"$f":"YEAR(AR9)","v":2022},2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025]
[null,"Unit Type","No. of Units","No. of Beds per Unit","No. of Persons per Unit","Property","Individual Floor Area","Sales Value","Date of Sale",{"$nulls":3},"Cost of Development",{"$nulls":7},"Property Code",{"$nulls":21},{"$f":"MONTH(AQ9)","v":4},{"$f":"MONTH(AR9)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3]
[{"$nulls":6},"(sq. m.)","(individual unit)",{"$nulls":25},"Property Type","New Build/Rehab",{"$nulls":7},{"$f":"+'Project Information'!C25","v":"2022-04-01"},{"$f":"+AQ9+30","v":"2022-05-01"},{"$f":"+AR9+31","v":"2022-06-01"},{"$f":"+AS9+31","v":"2022-07-02"},{"$f":"+AT9+31","v":"2022-08-02"},{"$f":"+AU9+30","v":"2022-09-01"},{"$f":"+AV9+31","v":"2022-10-02"},{"$f":"+AW9+30","v":"2022-11-01"},{"$f":"+AX9+31","v":"2022-12-02"},{"$f":"+AY9+31","v":"2023-01-02"},{"$f":"+AZ9+31","v":"2023-02-02"},{"$f":"+BA9+28","v":"2023-03-02"},{"$f":"+BB9+31","v":"2023-04-02"},{"$f":"+BC9+30","v":"2023-05-02"},{"$f":"+BD9+31","v":"2023-06-02"},{"$f":"+BE9+31","v":"2023-07-03"},{"$f":"+BF9+31","v":"2023-08-03"},{"$f":"+BG9+30","v":"2023-09-02"},{"$f":"+BH9+31","v":"2023-10-03"},{"$f":"+BI9+30","v":"2023-11-02"},{"$f":"+BJ9+31","v":"2023-12-03"},{"$f":"+BK9+31","v":"2024-01-03"},{"$f":"+BL9+31","v":"2024-02-03"},{"$f":"+BM9+28","v":"2024-03-02"},{"$f":"+BN9+31","v":"2024-04-02"},{"$f":"+BO9+30","v":"2024-05-02"},{"$f":"+BP9+31","v":"2024-06-02"},{"$f":"+BQ9+31","v":"2024-07-03"},{"$f":"+BR9+31","v":"2024-08-03"},{"$f":"+BS9+30","v":"2024-09-02"},{"$f":"+BT9+31","v":"2024-10-03"},{"$f":"+BU9+30","v":"2024-11-02"},{"$f":"+BV9+31","v":"2024-12-03"},{"$f":"+BW9+31","v":"2025-01-03"},{"$f":"+BX9+31","v":"2025-02-03"},{"$f":"+BY9+28","v":"2025-03-03"},"2020-04-01"]
[null,"**","**",{"$nulls":3},"**","**","**"]
[{"$nulls":3},{"$f":"LEFT(B11,1)","v":""},{"$f":"IF(C11=\"\",0,(IF(LEN(B11)=5,MID(B11,3,1),MID(B11,3,2))))","v":0},{"$f":"IF(U11=\"H\",\"House\",IF(U11=\"B\",\"Bungalow\",IF(U11=\"F\",\"Flat\",IF(U11=\"S\",\"Shared\",IF(U11=\"T\",\"Bedsit\",IF(U11=\"A\",\"Wheelchair Flat\",IF(U11=\"W\",\"Wheelchair\",0)))))))","v":0},{"$nulls":6},{"$f":"IF(C11=0,0,(+C11*G11)/$G$21*$M$21)","v":{"v":0,"d":"0.00"}},{"$nulls":7},{"$f":"RIGHT(B11,1)","v":""},{"$nulls":12},"0B0PS","NB - GDT",{"$nulls":7},{"$f":"IF(AND(MONTH($I11)=$AQ$8,YEAR($I11)=$AQ$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AR$8,YEAR($I11)=$AR$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AS$8,YEAR($I11)=$AS$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AT$8,YEAR($I11)=$AT$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AU$8,YEAR($I11)=$AU$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AV$8,YEAR($I11)=$AV$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AW$8,YEAR($I11)=$AW$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AX$8,YEAR($I11)=$AX$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AY$8,YEAR($I11)=$AY$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$AZ$8,YEAR($I11)=$AZ$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BA$8,YEAR($I11)=$BA$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BB$8,YEAR($I11)=$BB$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BC$8,YEAR($I11)=$BC$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BD$8,YEAR($I11)=$BD$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BE$8,YEAR($I11)=$BE$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BF$8,YEAR($I11)=$BF$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BG$8,YEAR($I11)=$BG$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BH$8,YEAR($I11)=$BH$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BI$8,YEAR($I11)=$BI$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BJ$8,YEAR($I11)=$BJ$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BK$8,YEAR($I11)=$BK$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BL$8,YEAR($I11)=$BL$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BM$8,YEAR($I11)=$BM$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BN$8,YEAR($I11)=$BN$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BO$8,YEAR($I11)=$BO$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BP$8,YEAR($I11)=$BP$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BQ$8,YEAR($I11)=$BQ$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BR$8,YEAR($I11)=$BR$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BS$8,YEAR($I11)=$BS$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BT$8,YEAR($I11)=$BT$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BU$8,YEAR($I11)=$BU$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BV$8,YEAR($I11)=$BV$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BW$8,YEAR($I11)=$BW$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BX$8,YEAR($I11)=$BX$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BY$8,YEAR($I11)=$BY$7),($H11*$C11),0)","v":0},{"$f":"IF(AND(MONTH($I11)=$BZ$8,YEAR($I11)=$BZ$7),($H11*$C11),0)","v":0}]
[{"$nulls":3},"",0,0,{"$nulls":6},{"$f":"IF(C12=0,0,(+C12*G12)/$G$21*$M$21)","v":{"v":0,"d":"0.00"}},{"$nulls":7},"",{"$nulls":12},"1B1PF","NB - non GDT",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,{"$nulls":6},{"v":0,"d":"0.00"},{"$nulls":7},"",{"$nulls":12},"1B1PT","RH",{"$nulls":7},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,{"$nulls":6},{"v":0,"d":"0.00"},{"$nulls":7},"",{"$nulls":12},"1B2PA",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,{"$nulls":6},{"v":0,"d":"0.00"},{"$nulls":7},"",{"$nulls":12},"1B2PB",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,{"$nulls":6},{"v":0,"d":"0.00"},{"$nulls":7},"",{"$nulls":12},"1B2PF",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,{"$nulls":6},{"v":0,"d":"0.00"},{"$nulls":7},"",{"$nulls":12},"1B2PH",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,{"$nulls":6},{"v":0,"d":"0.00"},{"$nulls":7},"",{"$nulls":12},"2B2PF",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,{"$nulls":6},{"v":0,"d":"0.00"},{"$nulls":7},"",{"$nulls":12},"2B3PA",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},"",0,0,{"$nulls":6},{"v":0,"d":"0.00"},{"$nulls":7},"",{"$nulls":12},"2B3PB",{"$nulls":8},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Units",{"$f":"SUM(C11:C20)","v":0},"Total Persons",{"$f":"($C$11*E11)+($C$12*E12)+($C$13*E13)+($C$14*E14)+($C$15*E15)+($C$16*E16)+($C$17*E17)+($C$18*E18)+($C$19*E19)+($C$20*E20)","v":0},null,{"$f":"($C$11*G11)+($C$12*G12)+($C$13*G13)+($C$14*G14)+($C$15*G15)+($C$16*G16)+($C$17*G17)+($C$18*G18)+($C$19*G19)+($C$20*G20)","v":0},{"$f":"($C$11*H11)+($C$12*H12)+($C$13*H13)+($C$14*H14)+($C$15*H15)+($C$16*H16)+($C$17*H17)+($C$18*H18)+($C$19*H19)+($C$20*H20)","v":0},"= Total Receipt",{"$nulls":3},{"$f":"IF(C21=0,0,(+Summary!D14/Summary!D16*Summary!D34))","v":{"v":0,"d":"0.00"}},{"$nulls":20},"2B3PF"]
[{"$nulls":33},"2B3PH"]
[{"$nulls":33},"2B3PW"]
[{"$nulls":33},"2B4PB"]
[{"$nulls":33},"2B4PF"]
[{"$nulls":33},"2B4PH"]
[{"$nulls":33},"2B4PW"]
[{"$nulls":33},"3B3PH"]
[{"$nulls":33},"3B3PS"]
[{"$nulls":33},"3B4PA"]
[{"$nulls":33},"3B4PF",{"$nulls":8},{"$f":"SUM(AQ11:AQ30)","v":0},{"$f":"SUM(AR11:AR30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":33},"3B4PB"]
[{"$nulls":33},"3B4PH"]
[{"$nulls":33},"3B4PW"]
[{"$nulls":33},"3B5PA"]
[{"$nulls":33},"3B5PB"]
[{"$nulls":33},"3B5PF"]
[{"$nulls":33},"3B5PH"]
[{"$nulls":33},"3B5PW"]
[{"$nulls":33},"3B6PB"]
[{"$nulls":33},"3B6PH"]
[{"$nulls":33},"4B4PS"]
[{"$nulls":33},"4B6PA"]
[{"$nulls":33},"4B6PH"]
[{"$nulls":33},"4B7PA"]
[{"$nulls":33},"4B7PB"]
[{"$nulls":33},"4B7PH"]
[{"$nulls":33},"4B7PW"]
[{"$nulls":33},"4B8PH"]
[{"$nulls":33},"4B8PW"]
[{"$nulls":33},"5B10PH"]
{"$rows_empty":348}
["2017-07-23"]

{"sheet":"Commercial","index":11,"n_rows":402,"n_cols":81,"rows_kept":402,"merged":[[2,1,2,2],[136,25,136,26]]}
[null,"Commercial Property"]
[]
[null,"KEY"]
[null,"Manual Input (If applicable)"]
[null,"Formula with Input Capability"]
[null,"** denotes compulsory field "]
[]
[null,"Unit Type","No. of Units","Individual Floor Area","Weekly Unit Rent for","Total p.a."]
[{"$nulls":3},"(sq. m.)",{"$f":"'Project Information'!H16","v":"2023/24"},{"$nulls":10},"Property Type",null,null,"LONGTERM BORROWING CALCULATION SUPPORTED BY RENTS"]
[null,"**","**","**","**"]
[{"$nulls":5},{"$f":"E11*C11*52","v":{"v":0,"d":"0.00"}},{"$nulls":9},"Office "]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":9},"Workshop"]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":9},"Retail"]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":9},"Training Room"]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":9},"Conference Room"]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":9},"Cafe",null,null,"MRP % per unit",null,null,{"v":0,"d":"0.00%"}]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":9},"Factory",null,null,"Number of units",null,null,{"$f":"C21","v":0}]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":9},"Other",null,null,"Average rent per unit per week",null,null,{"$f":"E21","v":{"$error":"#DIV/0!"}}]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":12},"Voids %",null,null,{"$f":"+'Project Information'!D50","v":{"v":0.05,"d":"5%"}}]
[{"$nulls":5},{"v":0,"d":"0.00"},{"$nulls":12},"Management cost per unit per annum",null,null,{"$f":"+'Project Information'!D48","v":{"v":260,"d":"£260"}}]
[null,"Total Units",{"$f":"SUM(C11:C20)","v":0},{"$f":"($C$11*D11)+($C$12*D12)+($C$13*D13)+($C$14*D14)+($C$15*D15)+($C$16*D16)+($C$17*D17)+($C$18*D18)+($C$19*D19)+($C$20*D20)","v":0},{"$f":"(F21/C21)/52","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F11:F20)","v":{"v":0,"d":"0.00"}},{"$nulls":12},"Maintenance cost per unit per annum",null,null,{"$f":"+'Project Information'!D49","v":{"v":260,"d":"£260"}}]
[{"$nulls":18},"MRP cost per unit per annum",null,null,{"v":0,"d":"£0"}]
[{"$nulls":18},"Increases per annum - rents",null,null,{"$f":"+'Project Information'!D51","v":{"v":0.03,"d":"3.00%"}}]
[{"$nulls":18},"                                   - management",null,null,{"$f":"+'Project Information'!D52","v":{"v":0.03,"d":"3.00%"}}]
[{"$nulls":18},"                                   - maintenance",null,null,{"$f":"+'Project Information'!D53","v":{"v":0.03,"d":"3.00%"}},null,null,{"$f":"O15","v":0}]
[{"$nulls":18},"                                   - building fund",null,null,{"v":0,"d":"0.00%"}]
[{"$nulls":18},"Discount Period in Years",null,null,60]
[{"$nulls":18},"Discount Rate",null,null,{"$f":"+'Project Information'!H29","v":{"v":0.06,"d":"6.00%"}},{"$nulls":6},"Gross rent","£  ",null,{"$f":"$S39","v":{"v":0,"d":"0 "}},{"$f":"$S40","v":{"v":0,"d":"0 "}},{"$f":"$S41","v":{"v":0,"d":"0 "}},{"$f":"$S42","v":{"v":0,"d":"0 "}},{"$f":"$S43","v":{"v":0,"d":"0 "}},{"$f":"$S44","v":{"v":0,"d":"0 "}},{"$f":"$S45","v":{"v":0,"d":"0 "}},{"$f":"$S46","v":{"v":0,"d":"0 "}},{"$f":"$S47","v":{"v":0,"d":"0 "}},{"$f":"$S48","v":{"v":0,"d":"0 "}},{"$f":"$S49","v":{"v":0,"d":"0 "}},{"$f":"$S50","v":{"v":0,"d":"0 "}},{"$f":"$S51","v":{"v":0,"d":"0 "}},{"$f":"$S52","v":{"v":0,"d":"0 "}},{"$f":"$S53","v":{"v":0,"d":"0 "}},{"$f":"$S54","v":{"v":0,"d":"0 "}},{"$f":"$S55","v":{"v":0,"d":"0 "}},{"$f":"$S56","v":{"v":0,"d":"0 "}},{"$f":"$S57","v":{"v":0,"d":"0 "}},{"$f":"$S58","v":{"v":0,"d":"0 "}},{"$f":"$S59","v":{"v":0,"d":"0 "}},{"$f":"$S60","v":{"v":0,"d":"0 "}},{"$f":"$S61","v":{"v":0,"d":"0 "}},{"$f":"$S62","v":{"v":0,"d":"0 "}},{"$f":"$S63","v":{"v":0,"d":"0 "}},{"$f":"$S64","v":{"v":0,"d":"0 "}},{"$f":"$S65","v":{"v":0,"d":"0 "}},{"$f":"$S66","v":{"v":0,"d":"0 "}},{"$f":"$S67","v":{"v":0,"d":"0 "}},{"$f":"$S68","v":{"v":0,"d":"0 "}},{"$f":"$S69","v":{"v":0,"d":"0 "}},{"$f":"$S70","v":{"v":0,"d":"0 "}},{"$f":"$S71","v":{"v":0,"d":"0 "}},{"$f":"$S72","v":{"v":0,"d":"0 "}},{"$f":"$S73","v":{"v":0,"d":"0 "}},{"$f":"$S74","v":{"v":0,"d":"0 "}},{"$f":"$S75","v":{"v":0,"d":"0 "}},{"$f":"$S76","v":{"v":0,"d":"0 "}},{"$f":"$S77","v":{"v":0,"d":"0 "}},{"$f":"$S78","v":{"v":0,"d":"0 "}},{"$f":"$S79","v":{"v":0,"d":"0 "}},{"$f":"$S80","v":{"v":0,"d":"0 "}},{"$f":"$S81","v":{"v":0,"d":"0 "}},{"$f":"$S82","v":{"v":0,"d":"0 "}},{"$f":"$S83","v":{"v":0,"d":"0 "}},{"$f":"$S84","v":{"v":0,"d":"0 "}},{"$f":"$S85","v":{"v":0,"d":"0 "}},{"$f":"$S86","v":{"v":0,"d":"0 "}},{"$f":"$S87","v":{"v":0,"d":"0 "}},{"$f":"$S88","v":{"v":0,"d":"0 "}}]
[{"$nulls":28},"Voids",null,null,{"$f":"T39","v":{"v":0,"d":"0 "}},{"$f":"$T40","v":{"v":0,"d":"0 "}},{"$f":"$T41","v":{"v":0,"d":"0 "}},{"$f":"$T42","v":{"v":0,"d":"0 "}},{"$f":"$T43","v":{"v":0,"d":"0 "}},{"$f":"$T44","v":{"v":0,"d":"0 "}},{"$f":"$T45","v":{"v":0,"d":"0 "}},{"$f":"$T46","v":{"v":0,"d":"0 "}},{"$f":"$T47","v":{"v":0,"d":"0 "}},{"$f":"$T48","v":{"v":0,"d":"0 "}},{"$f":"$T49","v":{"v":0,"d":"0 "}},{"$f":"$T50","v":{"v":0,"d":"0 "}},{"$f":"$T51","v":{"v":0,"d":"0 "}},{"$f":"$T52","v":{"v":0,"d":"0 "}},{"$f":"$T53","v":{"v":0,"d":"0 "}},{"$f":"$T54","v":{"v":0,"d":"0 "}},{"$f":"$T55","v":{"v":0,"d":"0 "}},{"$f":"$T56","v":{"v":0,"d":"0 "}},{"$f":"$T57","v":{"v":0,"d":"0 "}},{"$f":"$T58","v":{"v":0,"d":"0 "}},{"$f":"$T59","v":{"v":0,"d":"0 "}},{"$f":"$T60","v":{"v":0,"d":"0 "}},{"$f":"$T61","v":{"v":0,"d":"0 "}},{"$f":"$T62","v":{"v":0,"d":"0 "}},{"$f":"$T63","v":{"v":0,"d":"0 "}},{"$f":"$T64","v":{"v":0,"d":"0 "}},{"$f":"$T65","v":{"v":0,"d":"0 "}},{"$f":"$T66","v":{"v":0,"d":"0 "}},{"$f":"$T67","v":{"v":0,"d":"0 "}},{"$f":"$T68","v":{"v":0,"d":"0 "}},{"$f":"$T69","v":{"v":0,"d":"0 "}},{"$f":"$T70","v":{"v":0,"d":"0 "}},{"$f":"$T71","v":{"v":0,"d":"0 "}},{"$f":"$T72","v":{"v":0,"d":"0 "}},{"$f":"$T73","v":{"v":0,"d":"0 "}},{"$f":"$T74","v":{"v":0,"d":"0 "}},{"$f":"$T75","v":{"v":0,"d":"0 "}},{"$f":"$T76","v":{"v":0,"d":"0 "}},{"$f":"$T77","v":{"v":0,"d":"0 "}},{"$f":"$T78","v":{"v":0,"d":"0 "}},{"$f":"$T79","v":{"v":0,"d":"0 "}},{"$f":"$T80","v":{"v":0,"d":"0 "}},{"$f":"$T81","v":{"v":0,"d":"0 "}},{"$f":"$T82","v":{"v":0,"d":"0 "}},{"$f":"$T83","v":{"v":0,"d":"0 "}},{"$f":"$T84","v":{"v":0,"d":"0 "}},{"$f":"$T85","v":{"v":0,"d":"0 "}},{"$f":"$T86","v":{"v":0,"d":"0 "}},{"$f":"$T87","v":{"v":0,"d":"0 "}},{"$f":"$T88","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},"First year",null,null,"Manag",null,null,{"$f":"U39","v":{"v":0,"d":"0 "}},{"$f":"$U40","v":{"v":0,"d":"0 "}},{"$f":"$U41","v":{"v":0,"d":"0 "}},{"$f":"$U42","v":{"v":0,"d":"0 "}},{"$f":"$U43","v":{"v":0,"d":"0 "}},{"$f":"$U44","v":{"v":0,"d":"0 "}},{"$f":"$U45","v":{"v":0,"d":"0 "}},{"$f":"$U46","v":{"v":0,"d":"0 "}},{"$f":"$U47","v":{"v":0,"d":"0 "}},{"$f":"$U48","v":{"v":0,"d":"0 "}},{"$f":"$U49","v":{"v":0,"d":"0 "}},{"$f":"$U50","v":{"v":0,"d":"0 "}},{"$f":"$U51","v":{"v":0,"d":"0 "}},{"$f":"$U52","v":{"v":0,"d":"0 "}},{"$f":"$U53","v":{"v":0,"d":"0 "}},{"$f":"$U54","v":{"v":0,"d":"0 "}},{"$f":"$U55","v":{"v":0,"d":"0 "}},{"$f":"$U56","v":{"v":0,"d":"0 "}},{"$f":"$U57","v":{"v":0,"d":"0 "}},{"$f":"$U58","v":{"v":0,"d":"0 "}},{"$f":"$U59","v":{"v":0,"d":"0 "}},{"$f":"$U60","v":{"v":0,"d":"0 "}},{"$f":"$U61","v":{"v":0,"d":"0 "}},{"$f":"$U62","v":{"v":0,"d":"0 "}},{"$f":"$U63","v":{"v":0,"d":"0 "}},{"$f":"$U64","v":{"v":0,"d":"0 "}},{"$f":"$U65","v":{"v":0,"d":"0 "}},{"$f":"$U66","v":{"v":0,"d":"0 "}},{"$f":"$U67","v":{"v":0,"d":"0 "}},{"$f":"$U68","v":{"v":0,"d":"0 "}},{"$f":"$U69","v":{"v":0,"d":"0 "}},{"$f":"$U70","v":{"v":0,"d":"0 "}},{"$f":"$U71","v":{"v":0,"d":"0 "}},{"$f":"$U72","v":{"v":0,"d":"0 "}},{"$f":"$U73","v":{"v":0,"d":"0 "}},{"$f":"$U74","v":{"v":0,"d":"0 "}},{"$f":"$U75","v":{"v":0,"d":"0 "}},{"$f":"$U76","v":{"v":0,"d":"0 "}},{"$f":"$U77","v":{"v":0,"d":"0 "}},{"$f":"$U78","v":{"v":0,"d":"0 "}},{"$f":"$U79","v":{"v":0,"d":"0 "}},{"$f":"$U80","v":{"v":0,"d":"0 "}},{"$f":"$U81","v":{"v":0,"d":"0 "}},{"$f":"$U82","v":{"v":0,"d":"0 "}},{"$f":"$U83","v":{"v":0,"d":"0 "}},{"$f":"$U84","v":{"v":0,"d":"0 "}},{"$f":"$U85","v":{"v":0,"d":"0 "}},{"$f":"$U86","v":{"v":0,"d":"0 "}},{"$f":"$U87","v":{"v":0,"d":"0 "}},{"$f":"$U88","v":{"v":0,"d":"0 "}}]
[{"$nulls":26},"NPV",null,"Maint",null,null,{"$f":"V39","v":{"v":0,"d":"0 "}},{"$f":"$V40","v":{"v":0,"d":"0 "}},{"$f":"$V41","v":{"v":0,"d":"0 "}},{"$f":"$V42","v":{"v":0,"d":"0 "}},{"$f":"$V43","v":{"v":0,"d":"0 "}},{"$f":"$V44","v":{"v":0,"d":"0 "}},{"$f":"$V45","v":{"v":0,"d":"0 "}},{"$f":"$V46","v":{"v":0,"d":"0 "}},{"$f":"$V47","v":{"v":0,"d":"0 "}},{"$f":"$V48","v":{"v":0,"d":"0 "}},{"$f":"$V49","v":{"v":0,"d":"0 "}},{"$f":"$V50","v":{"v":0,"d":"0 "}},{"$f":"$V51","v":{"v":0,"d":"0 "}},{"$f":"$V52","v":{"v":0,"d":"0 "}},{"$f":"$V53","v":{"v":0,"d":"0 "}},{"$f":"$V54","v":{"v":0,"d":"0 "}},{"$f":"$V55","v":{"v":0,"d":"0 "}},{"$f":"$V56","v":{"v":0,"d":"0 "}},{"$f":"$V57","v":{"v":0,"d":"0 "}},{"$f":"$V58","v":{"v":0,"d":"0 "}},{"$f":"$V59","v":{"v":0,"d":"0 "}},{"$f":"$V60","v":{"v":0,"d":"0 "}},{"$f":"$V61","v":{"v":0,"d":"0 "}},{"$f":"$V62","v":{"v":0,"d":"0 "}},{"$f":"$V63","v":{"v":0,"d":"0 "}},{"$f":"$V64","v":{"v":0,"d":"0 "}},{"$f":"$V65","v":{"v":0,"d":"0 "}},{"$f":"$V66","v":{"v":0,"d":"0 "}},{"$f":"$V67","v":{"v":0,"d":"0 "}},{"$f":"$V68","v":{"v":0,"d":"0 "}},{"$f":"$V69","v":{"v":0,"d":"0 "}},{"$f":"$V70","v":{"v":0,"d":"0 "}},{"$f":"$V71","v":{"v":0,"d":"0 "}},{"$f":"$V72","v":{"v":0,"d":"0 "}},{"$f":"$V73","v":{"v":0,"d":"0 "}},{"$f":"$V74","v":{"v":0,"d":"0 "}},{"$f":"$V75","v":{"v":0,"d":"0 "}},{"$f":"$V76","v":{"v":0,"d":"0 "}},{"$f":"$V77","v":{"v":0,"d":"0 "}},{"$f":"$V78","v":{"v":0,"d":"0 "}},{"$f":"$V79","v":{"v":0,"d":"0 "}},{"$f":"$V80","v":{"v":0,"d":"0 "}},{"$f":"$V81","v":{"v":0,"d":"0 "}},{"$f":"$V82","v":{"v":0,"d":"0 "}},{"$f":"$V83","v":{"v":0,"d":"0 "}},{"$f":"$V84","v":{"v":0,"d":"0 "}},{"$f":"$V85","v":{"v":0,"d":"0 "}},{"$f":"$V86","v":{"v":0,"d":"0 "}},{"$f":"$V87","v":{"v":0,"d":"0 "}},{"$f":"$V88","v":{"v":0,"d":"0 "}}]
[{"$nulls":26},{"$f":"IF(V17=0,0,AA99)","v":{"v":0,"d":"0 "}},null,"MRP",null,null,{"$f":"IF($V$17=0,0,W39)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W40)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W41)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W42)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W43)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W44)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W45)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W46)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W47)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W48)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W49)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W50)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W51)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W52)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W53)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W54)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W55)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W56)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W57)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W58)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W59)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W60)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W61)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W62)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W63)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W64)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W65)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W66)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W67)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W68)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W69)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W70)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W71)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W72)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W73)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W74)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W75)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W76)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W77)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W78)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W79)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W80)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W81)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W82)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W83)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W84)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W85)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W86)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W87)","v":{"v":0,"d":"0 "}},{"$f":"IF($V$17=0,0,$W88)","v":{"v":0,"d":"0 "}}]
[]
[]
[{"$nulls":18},{"$f":"V23","v":{"v":0.03,"d":"3.00%"}},{"$f":"V19","v":{"v":0.05,"d":"5.00%"}},{"$f":"V24","v":{"v":0.03,"d":"3.00%"}},{"$f":"V25","v":{"v":0.03,"d":"3.00%"}},{"$f":"V26","v":{"v":0,"d":"0.00%"}},null,{"$f":"V29","v":{"v":0,"d":"0.00%"}},null,"Discounted"]
[{"$nulls":17},"Year","Gross rent","Voids","Manag","Maint","MRP","Net rent","Financing","Surplus","Surplus"]
[{"$nulls":18},"£  ","£  ","£  ","£  ","£  ","£  ","£  ","£  ","£"]
[]
[{"$nulls":17},{"v":1,"d":"1 "},{"$f":"F21","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-S39*$V$19,0)","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-V17*V20,0)","v":{"v":0,"d":"0 "}},{"$f":"ROUND(-V17*V21,0)","v":{"v":0,"d":"0 "}},{"$f":"$U$135*0","v":{"v":0,"d":"0 "}},{"$f":"SUM(S39:W39)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(X39:Y39)","v":{"v":0,"d":"0 "}},{"$f":"X39*(1/((1+$V$28)^(R39-0.5)))","v":{"v":0,"d":"0 "}}]
[{"$nulls":17},{"$f":"R39+1","v":{"v":2,"d":"2 "}},{"$f":"S39*(1+$V$23)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"IF(R40>$V$27,0,ROUND(U39*(1+$V$24),0))","v":{"v":0,"d":"0 "}},{"$f":"IF(R40>$V$27,0,ROUND(V39*(1+$V$25),0))","v":{"v":0,"d":"0 "}},{"$f":"$W$135*0","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":3,"d":"3 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":4,"d":"4 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":5,"d":"5 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":6,"d":"6 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.016","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":7,"d":"7 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":8,"d":"8 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":9,"d":"9 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.019","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":10,"d":"10 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":11,"d":"11 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":12,"d":"12 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.023","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":13,"d":"13 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":14,"d":"14 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":15,"d":"15 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.028","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":16,"d":"16 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":17,"d":"17 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":18,"d":"18 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.033","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":19,"d":"19 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":20,"d":"20 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":21,"d":"21 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.04","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":22,"d":"22 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":23,"d":"23 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":24,"d":"24 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.048","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":25,"d":"25 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":26,"d":"26 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":27,"d":"27 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.057","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":28,"d":"28 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.069","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":29,"d":"29 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.069","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":30,"d":"30 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$W$135*0.07","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"$f":"Z68*(1/((1+$V$28)^(R68-0.5)))","v":{"v":0,"d":"0 "}}]
[{"$nulls":17},{"v":31,"d":"31 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"-3896*V17","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"$f":"SUM(X69:Y69)*0.5*0.9","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":32,"d":"32 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"W69*1.03","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":33,"d":"33 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":34,"d":"34 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":35,"d":"35 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":36,"d":"36 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":37,"d":"37 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":38,"d":"38 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":39,"d":"39 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":40,"d":"40 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":41,"d":"41 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":42,"d":"42 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":43,"d":"43 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":44,"d":"44 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":45,"d":"45 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":46,"d":"46 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":47,"d":"47 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":48,"d":"48 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":49,"d":"49 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":50,"d":"50 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":51,"d":"51 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":52,"d":"52 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":53,"d":"53 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":54,"d":"54 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":55,"d":"55 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":56,"d":"56 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":57,"d":"57 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":58,"d":"58 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":59,"d":"59 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":17},{"v":60,"d":"60 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},null,{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":18},{"$f":"SUM(S39:S98)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[]
[]
[{"$nulls":22},"MRP",{"$nulls":3},"VP"]
[{"$nulls":22},{"$f":"-V17*V22","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$nulls":22},{"$f":"IF(R40>$V$27,0,ROUND(W105*(1+$V$26),0))","v":{"v":0,"d":"0 "}},{"$nulls":3},{"$f":"AA105*1.03","v":{"$error":"#REF!"}}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$f":"AA106*1.03","v":{"$error":"#REF!"}}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"v":0,"d":"0 "},{"$nulls":3},{"$error":"#REF!"}]
[{"$nulls":22},{"$f":"SUM(W105:W134)","v":{"v":0,"d":"0 "}}]
[]
[{"$nulls":25},"Residual Interest"]
[{"$nulls":25},{"$f":"+AA39","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},{"$f":"+AA40","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"$f":"X68*(1/((1+$V$28)^(R68-0.5)))","v":{"v":0,"d":"0 "}},{"$f":"SUM(Z138:Z167)","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},{"$f":"+AA69+(AA68-Z167)","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"$f":"+AA78","v":{"v":0,"d":"0 "}},{"$f":"SUM(Z138:Z177)","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "},{"$f":"SUM(Z138:Z187)","v":{"v":0,"d":"0 "}}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "}]
[{"$nulls":25},{"v":0,"d":"0 "},{"$f":"SUM(Z168:Z197)","v":{"v":0,"d":"0 "}}]
{"$rows_empty":202}
["2017-02-23"]
[]
["2010-05-25"]

{"sheet":"KEY KPI's","index":12,"n_rows":400,"n_cols":12,"rows_kept":400,"merged":[[0,0,0,13],[6,0,6,7],[6,9,6,13]]}
["KEY KPI's"]
["Project Name",null,null,{"$f":"+'Project Information'!C10","v":"Langley CLT 14 units LHA rent"}]
[]
[]
[]
[]
[{"$nulls":9},"Surplus/(Deficit) on the scheme"]
[]
["Cash Surplus/(Deficit) Years 1-5",{"$nulls":4},{"$f":"+'Cash Flow'!I57","v":{"v":-7574.1349641803245,"d":"(7,574)"}},{"$nulls":4},"Overall Development Costs",{"$f":"Summary!D34","v":{"v":-3022695.681015625,"d":"(3,022,696)"}}]
["Cumulative Cashflow Year 50",{"$nulls":4},{"$f":"+'Cash Flow'!BB57","v":{"v":4807465.646112364,"d":"4,807,466"}},{"$nulls":4},"Less"]
["Interest Cover (15 Years)",{"$nulls":4},{"$f":"+'I&E'!E52","v":{"v":1.3157737713703006,"d":"1.32"}},{"$nulls":4},"Grant income",{"$f":"+Summary!D44","v":{"v":840000,"d":"840,000"}}]
["Debt Fully Repaid",{"$nulls":4},{"$f":"HLOOKUP(1,'Balance Sheet'!C47:BC50,4,FALSE)","v":32},{"$nulls":4},"Sales income",{"$f":"+Summary!D53","v":0}]
[{"$nulls":11}," "]
["Allowances as % of Gross rents by year",{"$nulls":9},"Subtotal",{"$f":"+L9+L11+L12","v":{"v":-2182695.681015625,"d":"(2,182,696)"}}]
[null,null,1,2,3,4,5]
["Management",null,{"$f":"-'Cash Flow'!E32/'Cash Flow'!E14","v":{"v":0.04693825910931174,"d":"5%"}},{"$f":"-'Cash Flow'!F32/'Cash Flow'!F14","v":{"v":0.04693764494320192,"d":"5%"}},{"$f":"-'Cash Flow'!G32/'Cash Flow'!G14","v":{"v":0.04693451448487515,"d":"5%"}},{"$f":"-'Cash Flow'!H32/'Cash Flow'!H14","v":{"v":0.04693516575914563,"d":"5%"}},{"$f":"-'Cash Flow'!I32/'Cash Flow'!I14","v":{"v":0.04693811651635815,"d":"5%"}},{"$nulls":3},"NPV of rental streams (50 Yrs)",{"$f":"'Social Rent'!AV86+'Shared Ownership'!AI62+'Affordable Rent'!AR88+'Market Rent'!AN187+Commercial!AA187","v":{"v":2168510.9514259533,"d":"2,168,511"}}]
["Maintenance",null,{"$f":"-'Cash Flow'!E33/'Cash Flow'!E14","v":{"v":0.08502024291497975,"d":"9%"}},{"$f":"-'Cash Flow'!F33/'Cash Flow'!F14","v":{"v":0.08502362082858378,"d":"9%"}},{"$f":"-'Cash Flow'!G33/'Cash Flow'!G14","v":{"v":0.08502175746053213,"d":"9%"}},{"$f":"-'Cash Flow'!H33/'Cash Flow'!H14","v":{"v":0.08502023782056768,"d":"9%"}},{"$f":"-'Cash Flow'!I33/'Cash Flow'!I14","v":{"v":0.08501693578273463,"d":"9%"}}]
["Major repairs",null,{"$f":"-'Cash Flow'!E34/'Cash Flow'!E14","v":{"v":0,"d":"0%"}},{"$f":"-'Cash Flow'!F34/'Cash Flow'!F14","v":{"v":0,"d":"0%"}},{"$f":"-'Cash Flow'!G34/'Cash Flow'!G14","v":{"v":0,"d":"0%"}},{"$f":"-'Cash Flow'!H34/'Cash Flow'!H14","v":{"v":0.0572334995688775,"d":"6%"}},{"$f":"-'Cash Flow'!I34/'Cash Flow'!I14","v":{"v":0.0555665044358034,"d":"6%"}},{"$nulls":3},"Surplus/(Deficit) on Scheme",{"$f":"+L14+L16","v":{"v":-14184.729589671828,"d":"(14,185)"}}]
["Total",null,{"$f":"(SUM('Cash Flow'!E32:E34)/'Cash Flow'!E14)*-1","v":{"v":0.1319585020242915,"d":"13%"}},{"$f":"(SUM('Cash Flow'!F32:F34)/'Cash Flow'!F14)*-1","v":{"v":0.1319612657717857,"d":"13%"}},{"$f":"(SUM('Cash Flow'!G32:G34)/'Cash Flow'!G14)*-1","v":{"v":0.1319562719454073,"d":"13%"}},{"$f":"(SUM('Cash Flow'!H32:H34)/'Cash Flow'!H14)*-1","v":{"v":0.18918890314859083,"d":"19%"}},{"$f":"(SUM('Cash Flow'!I32:I34)/'Cash Flow'!I14)*-1","v":{"v":0.18752155673489618,"d":"19%"}}]
{"$rows_empty":380}
["2021-06-29"]

{"sheet":"Summary","index":13,"n_rows":413,"n_cols":5,"rows_kept":413,"merged":[[4,0,4,4],[28,7,28,8]]}
["Summary Of Project Appraisal"]
[]
["Project Name",{"$f":"'Project Information'!C10","v":"Langley CLT 14 units LHA rent"}]
[]
["SUMMARY DEVELOPMENT INFORMATION"]
[]
[null,null,"Total No. of","Total Square","Total No. of"]
[null,null,"Persons","Metres","Units"]
["Social Rent",null,{"$f":"'Social Rent'!E21","v":{"v":0,"d":"0 "}},{"$f":"'Social Rent'!G21","v":{"v":0,"d":"0 "}},{"$f":"'Social Rent'!C21","v":{"v":0,"d":"0 "}}]
["Affordable Rent",null,{"$f":"+'Affordable Rent'!E21","v":{"v":60,"d":"60 "}},{"$f":"+'Affordable Rent'!G21","v":{"v":1098,"d":"1,098 "}},{"$f":"+'Affordable Rent'!C21","v":{"v":14,"d":"14 "}}]
["Homebuy",null,{"$f":"'Shared Ownership'!E21","v":0},{"$f":"'Shared Ownership'!G21","v":{"v":0,"d":"0 "}},{"$f":"'Shared Ownership'!C21","v":0}]
["Market Rent",null,{"$f":"+'Market Rent'!E21","v":{"v":0,"d":"0 "}},{"$f":"+'Market Rent'!G21","v":{"v":0,"d":"0 "}},{"$f":"+'Market Rent'!C21","v":{"v":0,"d":"0 "}}]
["Shared Equity",null,{"$f":"+'Limited Equity'!E21","v":{"v":0,"d":"0 "}},{"$f":"+'Limited Equity'!G21","v":{"v":0,"d":"0 "}},{"$f":"+'Limited Equity'!C21","v":{"v":0,"d":"0 "}}]
["Outright Sale",null,{"$f":"OutrightSale!E21","v":{"v":0,"d":"0 "}},{"$f":"OutrightSale!G21","v":{"v":0,"d":"0 "}},{"$f":"OutrightSale!C21","v":{"v":0,"d":"0 "}}]
["Commercial",null,null,{"$f":"+Commercial!D21","v":{"v":0,"d":"0 "}},{"$f":"+Commercial!C21","v":{"v":0,"d":"0 "}}]
["TOTAL",null,{"$f":"SUM(C9:C14)","v":{"v":60,"d":"60 "}},{"$f":"SUM(D9:D15)","v":{"v":1098,"d":"1,098 "}},{"$f":"SUM(E9:E15)","v":{"v":14,"d":"14 "}}]
[]
[]
[{"$nulls":3},"£","Costs per"]
["Development Costs",{"$nulls":3},"square metre"]
[]
["Acquisition - Land - inc Stamp Duty Land Tax",null,null,{"$f":"('Dev Cash Flow'!$F$19+'Dev Cash Flow'!F20)*-1","v":{"v":0,"d":"£0"}},{"$f":"(D22/$D$16)*-1","v":{"v":0,"d":"0.00"}}]
["Acquisition - Off the Shelf completed properties - will include land",null,null,{"$f":"('Dev Cash Flow'!F18)*-1","v":{"v":0,"d":"£0"}},{"$f":"(D23/$D$16)*-1","v":{"v":0,"d":"0.00"}}]
["Construction Costs",null,null,{"$f":"+('Dev Cash Flow'!F22+'Dev Cash Flow'!F23)*-1","v":{"v":-2597456.4000000004,"d":"(£2,597,456)"}},{"$f":"(D24/$D$16)*-1","v":{"v":2365.6251366120223,"d":"2,365.63"}}]
[]
[{"$nulls":3},{"$f":"SUM(D22:D24)","v":{"v":-2597456.4000000004,"d":"(£2,597,456)"}},{"$f":"(D26/$D$16)*-1","v":{"v":2365.6251366120223,"d":"2,365.63"}}]
[]
["Construction on costs",{"$f":"SUM(D28/D26)","v":{"v":0.125,"d":"12.50%"}},"of development costs",{"$f":"-SUM('Dev Cash Flow'!F24:F29)-'Dev Cash Flow'!F21","v":{"v":-324682.05000000005,"d":"(£324,682)"}},{"$f":"(D28/$D$16)*-1","v":{"v":295.7031420765028,"d":"295.70"}}]
[]
["Project costs sub total",null,null,{"$f":"SUM(D28+D26)","v":{"v":-2922138.45,"d":"(£2,922,138)"}},{"$f":"(D30/$D$16)*-12","v":{"v":31935.939344262297,"d":"31,935.94"}}]
[]
["Development interest",null,null,{"$f":"-'Dev Cash Flow'!H44*-1","v":{"v":-100557.231015625,"d":"(£100,557)"}},{"$f":"(D32/$D$16)*-1","v":{"v":91.58217760985883,"d":"91.58"}}]
[]
["Total Development Costs",null,null,{"$f":"D30+D32","v":{"v":-3022695.681015625,"d":"(£3,022,696)"}},{"$f":"(D34/$D$16)*-1","v":{"v":2752.9104562983835,"d":"2,752.91"}}]
[]
[]
["Funding"]
[{"$nulls":3},"£","Per Unit"]
["Grant Income"]
["HCA Grant",null,null,{"$f":"+'Project Information'!C37+'Project Information'!C38","v":{"v":840000,"d":"£840,000"}},{"$f":"+D40/(E9+E11)","v":{"$error":"#DIV/0!"}}]
["Local Authority Grants",null,null,{"$f":"+'Project Information'!C39","v":{"v":0,"d":"£0"}},{"$f":"+D41/(E9+E11)","v":{"$error":"#DIV/0!"}}]
["Other ",null,null,{"$f":"+'Project Information'!C40","v":{"v":0,"d":"£0"}},{"$f":"+D42/E16","v":{"v":0,"d":"0.00"}}]
[]
["Total Grant Funding",null,null,{"$f":"SUM(D40:D42)","v":{"v":840000,"d":"£840,000"}}]
[]
[]
[{"$nulls":3},"£","Per Unit"]
["Sales Income"]
["Shared Ownership",null,null,{"$f":"+'Shared Ownership'!J21","v":{"v":0,"d":"£0"}},{"$f":"+D49/E11","v":{"$error":"#DIV/0!"}}]
["Shared Equity",null,null,{"$f":"+'Limited Equity'!J21","v":{"v":0,"d":"£0"}},{"$f":"+D50/E13","v":{"$error":"#DIV/0!"}}]
["Outright Sales",null,null,{"$f":"+OutrightSale!H21","v":{"v":0,"d":"£0"}},{"$f":"IF(D51=0,0,+D51/E14)","v":{"v":0,"d":"0.00"}}]
[]
["Total Sales Income",null,null,{"$f":"SUM(D49:D51)","v":{"v":0,"d":"£0"}}]
[]
[]
["Long Term Funding Requirement",null,null,{"$f":"+D34+D44+D53","v":{"v":-2182695.681015625,"d":"(£2,182,696)"}}]
{"$rows_empty":317}
["2010-04-11"]
{"$rows_empty":25}
[{"v":44376,"d":"44,376 "}]
[{"v":40323,"d":"40,323 "}]
[]
[{"v":40289,"d":"40,289 "}]
[{"v":40302,"d":"40,302 "}]
{"$rows_empty":8}
[{"v":40288,"d":"40,288 "}]

{"sheet":"Cash Flow","index":14,"n_rows":400,"n_cols":54,"rows_kept":400}
["Project Name :",null,{"$f":"+Summary!B3","v":"Langley CLT 14 units LHA rent"}]
[]
["Purchase Completion",null,{"$f":"'Project Information'!C26","v":"2022-07-14"},null,{"$f":"13-IF(MONTH(C3)>3,MONTH(C3)-3,MONTH(C3)+9)","v":{"v":9,"d":"9 "}},{"$f":"IF(E3<=3,YEAR(C3),YEAR(C3)+1)","v":2023}]
["Start on Site",null,{"$f":"'Project Information'!C27","v":"2022-04-14"},null,{"$f":"13-IF(MONTH(C4)>3,MONTH(C4)-3,MONTH(C4)+9)","v":{"v":12,"d":"12 "}},{"$f":"IF(E4<=3,YEAR(C4),YEAR(C4)+1)","v":2023}]
["Practical Completion",null,{"$f":"'Project Information'!C28","v":"2023-04-14"},null,{"$f":"13-IF(MONTH(C5)>3,MONTH(C5)-3,MONTH(C5)+9)","v":{"v":12,"d":"12 "}},{"$f":"IF(E5<=3,YEAR(C5),YEAR(C5)+1)","v":2024}]
["Development Period",{"$nulls":3},{"$f":"(+C5-C4)/30.41667","v":{"v":11.99999868493165,"d":"12 "}},"Months"]
[]
["PROJECTED CASH FLOW"]
[null,null,{"$f":"C10-1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072]
[null,null,{"$f":"D10-1","v":2022},{"$f":"E10-1","v":2023},{"$f":"F5","v":2024},{"$f":"E10+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AH10+1","v":2054},{"$f":"AI10+1","v":2055},{"$f":"AJ10+1","v":2056},{"$f":"AK10+1","v":2057},{"$f":"AL10+1","v":2058},{"$f":"AM10+1","v":2059},{"$f":"AN10+1","v":2060},{"$f":"AO10+1","v":2061},{"$f":"AP10+1","v":2062},2063,{"$f":"AR10+1","v":2064},{"$f":"AS10+1","v":2065},{"$f":"AT10+1","v":2066},{"$f":"AU10+1","v":2067},{"$f":"AV10+1","v":2068},{"$f":"AW10+1","v":2069},{"$f":"AX10+1","v":2070},{"$f":"AY10+1","v":2071},{"$f":"AZ10+1","v":2072},{"$f":"BA10+1","v":2073}]
[null,null,"Year ","Year","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year ","Year "]
[null,null,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"+C12+1","v":{"v":1,"d":"1 "}},{"$f":"+E12+1","v":{"v":2,"d":"2 "}},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":13,"d":"13 "},{"v":14,"d":"14 "},{"v":15,"d":"15 "},{"v":16,"d":"16 "},{"v":17,"d":"17 "},{"v":18,"d":"18 "},{"v":19,"d":"19 "},{"v":20,"d":"20 "},{"v":21,"d":"21 "},{"v":22,"d":"22 "},{"v":23,"d":"23 "},{"v":24,"d":"24 "},{"v":25,"d":"25 "},{"v":26,"d":"26 "},{"v":27,"d":"27 "},{"v":28,"d":"28 "},{"v":29,"d":"29 "},{"v":30,"d":"30 "},{"$f":"+AH12+1","v":{"v":31,"d":"31 "}},{"$f":"+AI12+1","v":{"v":32,"d":"32 "}},{"$f":"+AJ12+1","v":{"v":33,"d":"33 "}},{"$f":"+AK12+1","v":{"v":34,"d":"34 "}},{"$f":"+AL12+1","v":{"v":35,"d":"35 "}},{"$f":"+AM12+1","v":{"v":36,"d":"36 "}},{"$f":"+AN12+1","v":{"v":37,"d":"37 "}},{"$f":"+AO12+1","v":{"v":38,"d":"38 "}},{"$f":"+AP12+1","v":{"v":39,"d":"39 "}},{"v":40,"d":"40 "},{"$f":"+AR12+1","v":{"v":41,"d":"41 "}},{"$f":"+AS12+1","v":{"v":42,"d":"42 "}},{"$f":"+AT12+1","v":{"v":43,"d":"43 "}},{"$f":"+AU12+1","v":{"v":44,"d":"44 "}},{"$f":"+AV12+1","v":{"v":45,"d":"45 "}},{"$f":"+AW12+1","v":{"v":46,"d":"46 "}},{"$f":"+AX12+1","v":{"v":47,"d":"47 "}},{"$f":"+AY12+1","v":{"v":48,"d":"48 "}},{"$f":"+AZ12+1","v":{"v":49,"d":"49 "}},{"$f":"+BA12+1","v":{"v":50,"d":"50 "}}]
["INCOME "]
["Gross rents",{"$nulls":3},{"$f":"+('Social Rent'!AL37+'Shared Ownership'!AG11+'Market Rent'!AF39+'Affordable Rent'!AH39)/12*E5","v":{"v":126464,"d":"126,464"}},{"$f":"'Social Rent'!AZ28+'Shared Ownership'!DB1+'Market Rent'!AV28+'Affordable Rent'!AX28","v":{"v":130257.92,"d":"130,258"}},{"$f":"'Social Rent'!BA28+'Shared Ownership'!DC1+'Market Rent'!AW28+'Affordable Rent'!AY28","v":{"v":134165.6576,"d":"134,166"}},{"$f":"'Social Rent'!BB28+'Shared Ownership'!DD1+'Market Rent'!AX28+'Affordable Rent'!AZ28","v":{"v":138190.627328,"d":"138,191"}},{"$f":"'Social Rent'!BC28+'Shared Ownership'!DE1+'Market Rent'!AY28+'Affordable Rent'!BA28","v":{"v":142336.34614784,"d":"142,336"}},{"$f":"'Social Rent'!BD28+'Shared Ownership'!DF1+'Market Rent'!AZ28+'Affordable Rent'!BB28","v":{"v":146606.4365322752,"d":"146,606"}},{"$f":"'Social Rent'!BE28+'Shared Ownership'!DG1+'Market Rent'!BA28+'Affordable Rent'!BC28","v":{"v":151004.62962824345,"d":"151,005"}},{"$f":"'Social Rent'!BF28+'Shared Ownership'!DH1+'Market Rent'!BB28+'Affordable Rent'!BD28","v":{"v":155534.76851709076,"d":"155,535"}},{"$f":"'Social Rent'!BG28+'Shared Ownership'!DI1+'Market Rent'!BC28+'Affordable Rent'!BE28","v":{"v":160200.8115726035,"d":"160,201"}},{"$f":"'Social Rent'!BH28+'Shared Ownership'!DJ1+'Market Rent'!BD28+'Affordable Rent'!BF28","v":{"v":165006.83591978162,"d":"165,007"}},{"$f":"'Social Rent'!BI28+'Shared Ownership'!DK1+'Market Rent'!BE28+'Affordable Rent'!BG28","v":{"v":169957.04099737506,"d":"169,957"}},{"$f":"'Social Rent'!BJ28+'Shared Ownership'!DL1+'Market Rent'!BF28+'Affordable Rent'!BH28","v":{"v":175055.75222729633,"d":"175,056"}},{"$f":"'Social Rent'!BK28+'Shared Ownership'!DM1+'Market Rent'!BG28+'Affordable Rent'!BI28","v":{"v":180307.4247941152,"d":"180,307"}},{"$f":"'Social Rent'!BL28+'Shared Ownership'!DN1+'Market Rent'!BH28+'Affordable Rent'!BJ28","v":{"v":185716.64753793867,"d":"185,717"}},{"$f":"'Social Rent'!BM28+'Shared Ownership'!DO1+'Market Rent'!BI28+'Affordable Rent'!BK28","v":{"v":191288.14696407682,"d":"191,288"}},{"$f":"'Social Rent'!BN28+'Shared Ownership'!DP1+'Market Rent'!BJ28+'Affordable Rent'!BL28","v":{"v":197026.79137299914,"d":"197,027"}},{"$f":"'Social Rent'!BO28+'Shared Ownership'!DQ1+'Market Rent'!BK28+'Affordable Rent'!BM28","v":{"v":202937.5951141891,"d":"202,938"}},{"$f":"'Social Rent'!BP28+'Shared Ownership'!DR1+'Market Rent'!BL28+'Affordable Rent'!BN28","v":{"v":209025.7229676148,"d":"209,026"}},{"$f":"'Social Rent'!BQ28+'Shared Ownership'!DS1+'Market Rent'!BM28+'Affordable Rent'!BO28","v":{"v":215296.49465664325,"d":"215,296"}},{"$f":"'Social Rent'!BR28+'Shared Ownership'!DT1+'Market Rent'!BN28+'Affordable Rent'!BP28","v":{"v":221755.38949634254,"d":"221,755"}},{"$f":"'Social Rent'!BS28+'Shared Ownership'!DU1+'Market Rent'!BO28+'Affordable Rent'!BQ28","v":{"v":228408.05118123282,"d":"228,408"}},{"$f":"'Social Rent'!BT28+'Shared Ownership'!DV1+'Market Rent'!BP28+'Affordable Rent'!BR28","v":{"v":235260.29271666982,"d":"235,260"}},{"$f":"'Social Rent'!BU28+'Shared Ownership'!DW1+'Market Rent'!BQ28+'Affordable Rent'!BS28","v":{"v":242318.1014981699,"d":"242,318"}},{"$f":"'Social Rent'!BV28+'Shared Ownership'!DX1+'Market Rent'!BR28+'Affordable Rent'!BT28","v":{"v":249587.64454311502,"d":"249,588"}},{"$f":"'Social Rent'!BW28+'Shared Ownership'!DY1+'Market Rent'!BS28+'Affordable Rent'!BU28","v":{"v":257075.2738794085,"d":"257,075"}},{"$f":"'Social Rent'!BX28+'Shared Ownership'!DZ1+'Market Rent'!BT28+'Affordable Rent'!BV28","v":{"v":264787.5320957907,"d":"264,788"}},{"$f":"'Social Rent'!BY28+'Shared Ownership'!EA1+'Market Rent'!BU28+'Affordable Rent'!BW28","v":{"v":272731.15805866447,"d":"272,731"}},{"$f":"'Social Rent'!BZ28+'Shared Ownership'!EB1+'Market Rent'!BV28+'Affordable Rent'!BX28","v":{"v":280913.09280042443,"d":"280,913"}},{"$f":"'Social Rent'!CA28+'Shared Ownership'!EC1+'Market Rent'!BW28+'Affordable Rent'!BY28","v":{"v":289340.48558443715,"d":"289,340"}},{"$f":"'Social Rent'!CB28+'Shared Ownership'!ED1+'Market Rent'!BX28+'Affordable Rent'!BZ28","v":{"v":298020.70015197026,"d":"298,021"}},{"$f":"'Social Rent'!CC28+'Shared Ownership'!EE1+'Market Rent'!BY28+'Affordable Rent'!CA28","v":{"v":306961.32115652936,"d":"306,961"}},{"$f":"'Social Rent'!CD28+'Shared Ownership'!EF1+'Market Rent'!BZ28+'Affordable Rent'!CB28","v":{"v":316170.16079122527,"d":"316,170"}},{"$f":"'Social Rent'!CE28+'Shared Ownership'!EG1+'Market Rent'!CA28+'Affordable Rent'!CC28","v":{"v":325655.26561496203,"d":"325,655"}},{"$f":"'Social Rent'!CF28+'Shared Ownership'!EH1+'Market Rent'!CB28+'Affordable Rent'!CD28","v":{"v":335424.9235834109,"d":"335,425"}},{"$f":"'Social Rent'!CG28+'Shared Ownership'!EI1+'Market Rent'!CC28+'Affordable Rent'!CE28","v":{"v":345487.67129091325,"d":"345,488"}},{"$f":"'Social Rent'!CH28+'Shared Ownership'!EJ1+'Market Rent'!CD28+'Affordable Rent'!CF28","v":{"v":355852.3014296407,"d":"355,852"}},{"$f":"'Social Rent'!CI28+'Shared Ownership'!EK1+'Market Rent'!CE28+'Affordable Rent'!CG28","v":{"v":366527.8704725299,"d":"366,528"}},{"$f":"'Social Rent'!CJ28+'Shared Ownership'!EL1+'Market Rent'!CF28+'Affordable Rent'!CH28","v":{"v":377523.7065867058,"d":"377,524"}},{"$f":"'Social Rent'!CK28+'Shared Ownership'!EM1+'Market Rent'!CG28+'Affordable Rent'!CI28","v":{"v":388849.417784307,"d":"388,849"}},{"$f":"'Social Rent'!CL28+'Shared Ownership'!EN1+'Market Rent'!CH28+'Affordable Rent'!CJ28","v":{"v":400514.9003178362,"d":"400,515"}},{"$f":"'Social Rent'!CM28+'Shared Ownership'!EO1+'Market Rent'!CI28+'Affordable Rent'!CK28","v":{"v":412530.3473273713,"d":"412,530"}},{"$f":"'Social Rent'!CN28+'Shared Ownership'!EP1+'Market Rent'!CJ28+'Affordable Rent'!CL28","v":{"v":424906.25774719246,"d":"424,906"}},{"$f":"'Social Rent'!CO28+'Shared Ownership'!EQ1+'Market Rent'!CK28+'Affordable Rent'!CM28","v":{"v":437653.44547960826,"d":"437,653"}},{"$f":"'Social Rent'!CP28+'Shared Ownership'!ER1+'Market Rent'!CL28+'Affordable Rent'!CN28","v":{"v":450783.04884399654,"d":"450,783"}},{"$f":"'Social Rent'!CQ28+'Shared Ownership'!ES1+'Market Rent'!CM28+'Affordable Rent'!CO28","v":{"v":464306.5403093164,"d":"464,307"}},{"$f":"'Social Rent'!CR28+'Shared Ownership'!ET1+'Market Rent'!CN28+'Affordable Rent'!CP28","v":{"v":478235.73651859595,"d":"478,236"}},{"$f":"'Social Rent'!CS28+'Shared Ownership'!EU1+'Market Rent'!CO28+'Affordable Rent'!CQ28","v":{"v":492582.8086141538,"d":"492,583"}},{"$f":"'Social Rent'!CT28+'Shared Ownership'!EV1+'Market Rent'!CP28+'Affordable Rent'!CR28","v":{"v":507360.29287257843,"d":"507,360"}},{"$f":"'Social Rent'!CU28+'Shared Ownership'!EW1+'Market Rent'!CQ28+'Affordable Rent'!CS28","v":{"v":522581.1016587558,"d":"522,581"}},{"$f":"'Social Rent'!CV28+'Shared Ownership'!EX1+'Market Rent'!CR28+'Affordable Rent'!CT28","v":{"v":538258.5347085185,"d":"538,259"}}]
["Voids",{"$nulls":3},{"$f":"+('Social Rent'!AM37+'Market Rent'!AG39+'Affordable Rent'!AI39)/12*E5","v":{"v":-3794,"d":"(3,794)"}},{"$f":"'Social Rent'!AZ29+'Shared Ownership'!DB5+'Market Rent'!AV29+'Affordable Rent'!AX29","v":{"v":-3908,"d":"(3,908)"}},{"$f":"'Social Rent'!BA29+'Shared Ownership'!DC5+'Market Rent'!AW29+'Affordable Rent'!AY29","v":{"v":-4025,"d":"(4,025)"}},{"$f":"'Social Rent'!BB29+'Shared Ownership'!DD5+'Market Rent'!AX29+'Affordable Rent'!AZ29","v":{"v":-4146,"d":"(4,146)"}},{"$f":"'Social Rent'!BC29+'Shared Ownership'!DE5+'Market Rent'!AY29+'Affordable Rent'!BA29","v":{"v":-4270,"d":"(4,270)"}},{"$f":"'Social Rent'!BD29+'Shared Ownership'!DF5+'Market Rent'!AZ29+'Affordable Rent'!BB29","v":{"v":-4398,"d":"(4,398)"}},{"$f":"'Social Rent'!BE29+'Shared Ownership'!DG5+'Market Rent'!BA29+'Affordable Rent'!BC29","v":{"v":-4530,"d":"(4,530)"}},{"$f":"'Social Rent'!BF29+'Shared Ownership'!DH5+'Market Rent'!BB29+'Affordable Rent'!BD29","v":{"v":-4666,"d":"(4,666)"}},{"$f":"'Social Rent'!BG29+'Shared Ownership'!DI5+'Market Rent'!BC29+'Affordable Rent'!BE29","v":{"v":-4806,"d":"(4,806)"}},{"$f":"'Social Rent'!BH29+'Shared Ownership'!DJ5+'Market Rent'!BD29+'Affordable Rent'!BF29","v":{"v":-4950,"d":"(4,950)"}},{"$f":"'Social Rent'!BI29+'Shared Ownership'!DK5+'Market Rent'!BE29+'Affordable Rent'!BG29","v":{"v":-5099,"d":"(5,099)"}},{"$f":"'Social Rent'!BJ29+'Shared Ownership'!DL5+'Market Rent'!BF29+'Affordable Rent'!BH29","v":{"v":-5252,"d":"(5,252)"}},{"$f":"'Social Rent'!BK29+'Shared Ownership'!DM5+'Market Rent'!BG29+'Affordable Rent'!BI29","v":{"v":-5409,"d":"(5,409)"}},{"$f":"'Social Rent'!BL29+'Shared Ownership'!DN5+'Market Rent'!BH29+'Affordable Rent'!BJ29","v":{"v":-5571,"d":"(5,571)"}},{"$f":"'Social Rent'!BM29+'Shared Ownership'!DO5+'Market Rent'!BI29+'Affordable Rent'!BK29","v":{"v":-5739,"d":"(5,739)"}},{"$f":"'Social Rent'!BN29+'Shared Ownership'!DP5+'Market Rent'!BJ29+'Affordable Rent'!BL29","v":{"v":-5911,"d":"(5,911)"}},{"$f":"'Social Rent'!BO29+'Shared Ownership'!DQ5+'Market Rent'!BK29+'Affordable Rent'!BM29","v":{"v":-6088,"d":"(6,088)"}},{"$f":"'Social Rent'!BP29+'Shared Ownership'!DR5+'Market Rent'!BL29+'Affordable Rent'!BN29","v":{"v":-6271,"d":"(6,271)"}},{"$f":"'Social Rent'!BQ29+'Shared Ownership'!DS5+'Market Rent'!BM29+'Affordable Rent'!BO29","v":{"v":-6459,"d":"(6,459)"}},{"$f":"'Social Rent'!BR29+'Shared Ownership'!DT5+'Market Rent'!BN29+'Affordable Rent'!BP29","v":{"v":-6653,"d":"(6,653)"}},{"$f":"'Social Rent'!BS29+'Shared Ownership'!DU5+'Market Rent'!BO29+'Affordable Rent'!BQ29","v":{"v":-6852,"d":"(6,852)"}},{"$f":"'Social Rent'!BT29+'Shared Ownership'!DV5+'Market Rent'!BP29+'Affordable Rent'!BR29","v":{"v":-7058,"d":"(7,058)"}},{"$f":"'Social Rent'!BU29+'Shared Ownership'!DW5+'Market Rent'!BQ29+'Affordable Rent'!BS29","v":{"v":-7270,"d":"(7,270)"}},{"$f":"'Social Rent'!BV29+'Shared Ownership'!DX5+'Market Rent'!BR29+'Affordable Rent'!BT29","v":{"v":-7488,"d":"(7,488)"}},{"$f":"'Social Rent'!BW29+'Shared Ownership'!DY5+'Market Rent'!BS29+'Affordable Rent'!BU29","v":{"v":-7712,"d":"(7,712)"}},{"$f":"'Social Rent'!BX29+'Shared Ownership'!DZ5+'Market Rent'!BT29+'Affordable Rent'!BV29","v":{"v":-7944,"d":"(7,944)"}},{"$f":"'Social Rent'!BY29+'Shared Ownership'!EA5+'Market Rent'!BU29+'Affordable Rent'!BW29","v":{"v":-8182,"d":"(8,182)"}},{"$f":"'Social Rent'!BZ29+'Shared Ownership'!EB5+'Market Rent'!BV29+'Affordable Rent'!BX29","v":{"v":-8427,"d":"(8,427)"}},{"$f":"'Social Rent'!CA29+'Shared Ownership'!EC5+'Market Rent'!BW29+'Affordable Rent'!BY29","v":{"v":-8680,"d":"(8,680)"}},{"$f":"'Social Rent'!CB29+'Shared Ownership'!ED5+'Market Rent'!BX29+'Affordable Rent'!BZ29","v":{"v":-8941,"d":"(8,941)"}},{"$f":"'Social Rent'!CC29+'Shared Ownership'!EE5+'Market Rent'!BY29+'Affordable Rent'!CA29","v":{"v":-9209,"d":"(9,209)"}},{"$f":"'Social Rent'!CD29+'Shared Ownership'!EF5+'Market Rent'!BZ29+'Affordable Rent'!CB29","v":{"v":-9485,"d":"(9,485)"}},{"$f":"'Social Rent'!CE29+'Shared Ownership'!EG5+'Market Rent'!CA29+'Affordable Rent'!CC29","v":{"v":-9770,"d":"(9,770)"}},{"$f":"'Social Rent'!CF29+'Shared Ownership'!EH5+'Market Rent'!CB29+'Affordable Rent'!CD29","v":{"v":-10063,"d":"(10,063)"}},{"$f":"'Social Rent'!CG29+'Shared Ownership'!EI5+'Market Rent'!CC29+'Affordable Rent'!CE29","v":{"v":-10365,"d":"(10,365)"}},{"$f":"'Social Rent'!CH29+'Shared Ownership'!EJ5+'Market Rent'!CD29+'Affordable Rent'!CF29","v":{"v":-10676,"d":"(10,676)"}},{"$f":"'Social Rent'!CI29+'Shared Ownership'!EK5+'Market Rent'!CE29+'Affordable Rent'!CG29","v":{"v":-10996,"d":"(10,996)"}},{"$f":"'Social Rent'!CJ29+'Shared Ownership'!EL5+'Market Rent'!CF29+'Affordable Rent'!CH29","v":{"v":-11326,"d":"(11,326)"}},{"$f":"'Social Rent'!CK29+'Shared Ownership'!EM5+'Market Rent'!CG29+'Affordable Rent'!CI29","v":{"v":-11665,"d":"(11,665)"}},{"$f":"'Social Rent'!CL29+'Shared Ownership'!EN5+'Market Rent'!CH29+'Affordable Rent'!CJ29","v":{"v":-12015,"d":"(12,015)"}},{"$f":"'Social Rent'!CM29+'Shared Ownership'!EO5+'Market Rent'!CI29+'Affordable Rent'!CK29","v":{"v":-12376,"d":"(12,376)"}},{"$f":"'Social Rent'!CN29+'Shared Ownership'!EP5+'Market Rent'!CJ29+'Affordable Rent'!CL29","v":{"v":-12747,"d":"(12,747)"}},{"$f":"'Social Rent'!CO29+'Shared Ownership'!EQ5+'Market Rent'!CK29+'Affordable Rent'!CM29","v":{"v":-13130,"d":"(13,130)"}},{"$f":"'Social Rent'!CP29+'Shared Ownership'!ER5+'Market Rent'!CL29+'Affordable Rent'!CN29","v":{"v":-13523,"d":"(13,523)"}},{"$f":"'Social Rent'!CQ29+'Shared Ownership'!ES5+'Market Rent'!CM29+'Affordable Rent'!CO29","v":{"v":-13929,"d":"(13,929)"}},{"$f":"'Social Rent'!CR29+'Shared Ownership'!ET5+'Market Rent'!CN29+'Affordable Rent'!CP29","v":{"v":-14347,"d":"(14,347)"}},{"$f":"'Social Rent'!CS29+'Shared Ownership'!EU5+'Market Rent'!CO29+'Affordable Rent'!CQ29","v":{"v":-14777,"d":"(14,777)"}},{"$f":"'Social Rent'!CT29+'Shared Ownership'!EV5+'Market Rent'!CP29+'Affordable Rent'!CR29","v":{"v":-15221,"d":"(15,221)"}},{"$f":"'Social Rent'!CU29+'Shared Ownership'!EW5+'Market Rent'!CQ29+'Affordable Rent'!CS29","v":{"v":-15677,"d":"(15,677)"}},{"$f":"'Social Rent'!CV29+'Shared Ownership'!EX5+'Market Rent'!CR29+'Affordable Rent'!CT29","v":{"v":-16148,"d":"(16,148)"}}]
["SHG Grant",null,{"$f":"(IF(C10=$F$4,50%*('Project Information'!$C$37+'Project Information'!$C$38),0))+(IF(C10=$F$5,50%*('Project Information'!$C$37+'Project Information'!$C$38),0))","v":0},{"$f":"(IF(D10=$F$4,50%*('Project Information'!$C$37+'Project Information'!$C$38),0))+(IF(D10=$F$5,50%*('Project Information'!$C$37+'Project Information'!$C$38),0))","v":{"v":420000,"d":"420,000"}},{"$f":"(IF(E10=$F$4,50%*('Project Information'!$C$37+'Project Information'!$C$38),0))+(IF(E10=$F$5,50%*('Project Information'!$C$37+'Project Information'!$C$38),0))","v":{"v":420000,"d":"420,000"}}]
["Other Grants",null,{"$f":"IF('Cash Flow'!C10<'Dev Cash Flow'!U17,0,(HLOOKUP(C10,'Dev Cash Flow'!$U$17:$AU$44,18,0))+(HLOOKUP(C10,'Dev Cash Flow'!$U$17:$AU$44,19,0)))","v":0},{"$f":"IF(D10<'Dev Cash Flow'!U17,0,(HLOOKUP(D10,'Dev Cash Flow'!$U$17:$AU$44,18,0))+(HLOOKUP(D10,'Dev Cash Flow'!$U$17:$AU$44,19,0)))","v":0},{"$f":"(HLOOKUP(E10,'Dev Cash Flow'!$U$17:$AU$44,18,0))+(HLOOKUP(E10,'Dev Cash Flow'!$U$17:$AU$44,19,0))","v":0}]
["Community Bond",null,{"$f":"IF(C10<'Dev Cash Flow'!U17,0,+(HLOOKUP(C10,'Dev Cash Flow'!$U$17:$AU$44,20,0)))","v":0},{"$f":"IF(D10<'Dev Cash Flow'!U17,0,+(HLOOKUP(D10,'Dev Cash Flow'!$U$17:$AU$44,20,0)))","v":0},{"$f":"+(HLOOKUP(E10,'Dev Cash Flow'!$U$17:$AU$44,20,0))","v":0}]
["Loan Finance",{"$nulls":3},{"$f":"'Secured Funding'!E5","v":{"v":2182695.681015625,"d":"2,182,696"}}]
["Sales Receipt - Shared Ownership - First Tranche",null,{"$f":"IF(C10<'Dev Cash Flow'!U17,0,(HLOOKUP(C10,'Dev Cash Flow'!$U$17:$AU$43,21,0)))","v":0},{"$f":"IF(D10<'Dev Cash Flow'!U17,0,(HLOOKUP(D10,'Dev Cash Flow'!$U$17:$AU$43,21,0)))","v":0},{"$f":"(HLOOKUP(E10,'Dev Cash Flow'!$U$17:$AU$43,21,0))","v":0},{"$f":"IF(F10<=2020,(HLOOKUP(F10,'Dev Cash Flow'!$U$17:$AU$43,21,0)),0)","v":0}]
["Sales Receipt - Shared Equity",null,{"$f":"IF(C10<'Dev Cash Flow'!U17,0,(HLOOKUP(C10,'Dev Cash Flow'!$U$17:$AU$43,22,0)))","v":0},{"$f":"IF(D10<'Dev Cash Flow'!U17,0,(HLOOKUP(D10,'Dev Cash Flow'!$U$17:$AU$43,22,0)))","v":0},{"$f":"(HLOOKUP(E10,'Dev Cash Flow'!$U$17:$AU$43,22,0))","v":0},{"$f":"IF(F10<=2020,(HLOOKUP(F10,'Dev Cash Flow'!$U$17:$AU$43,22,0)),0)","v":0}]
["Sales Receipt - Outright sale",null,{"$f":"IF(C10<'Dev Cash Flow'!U17,0,(HLOOKUP(C10,'Dev Cash Flow'!$U$17:$AU$43,23,0)))","v":0},{"$f":"IF(D10<'Dev Cash Flow'!U17,0,(HLOOKUP(D10,'Dev Cash Flow'!$U$17:$AU$43,23,0)))","v":0},{"$f":"(HLOOKUP(E10,'Dev Cash Flow'!$U$17:$AU$43,23,0))","v":0},{"$f":"IF(F10<=2020,(HLOOKUP(F10,'Dev Cash Flow'!$U$17:$AU$43,23,0)),0)","v":0}]
[]
["Commercial Rents",{"$nulls":3},{"$f":"+Commercial!AF28/12*E5","v":0},{"$f":"+Commercial!AG28","v":0},{"$f":"+Commercial!AH28","v":0},{"$f":"+Commercial!AI28","v":0},{"$f":"+Commercial!AJ28","v":0},{"$f":"+Commercial!AK28","v":0},{"$f":"+Commercial!AL28","v":0},{"$f":"+Commercial!AM28","v":0},{"$f":"+Commercial!AN28","v":0},{"$f":"+Commercial!AO28","v":0},{"$f":"+Commercial!AP28","v":0},{"$f":"+Commercial!AQ28","v":0},{"$f":"+Commercial!AR28","v":0},{"$f":"+Commercial!AS28","v":0},{"$f":"+Commercial!AT28","v":0},{"$f":"+Commercial!AU28","v":0},{"$f":"+Commercial!AV28","v":0},{"$f":"+Commercial!AW28","v":0},{"$f":"+Commercial!AX28","v":0},{"$f":"+Commercial!AY28","v":0},{"$f":"+Commercial!AZ28","v":0},{"$f":"+Commercial!BA28","v":0},{"$f":"+Commercial!BB28","v":0},{"$f":"+Commercial!BC28","v":0},{"$f":"+Commercial!BD28","v":0},{"$f":"+Commercial!BE28","v":0},{"$f":"+Commercial!BF28","v":0},{"$f":"+Commercial!BG28","v":0},{"$f":"+Commercial!BH28","v":0},{"$f":"+Commercial!BI28","v":0},{"$f":"+Commercial!BJ28","v":0},{"$f":"+Commercial!BK28","v":0},{"$f":"+Commercial!BL28","v":0},{"$f":"+Commercial!BM28","v":0},{"$f":"+Commercial!BN28","v":0},{"$f":"+Commercial!BO28","v":0},{"$f":"+Commercial!BP28","v":0},{"$f":"+Commercial!BQ28","v":0},{"$f":"+Commercial!BR28","v":0},{"$f":"+Commercial!BS28","v":0},{"$f":"+Commercial!BT28","v":0},{"$f":"+Commercial!BU28","v":0},{"$f":"+Commercial!BV28","v":0},{"$f":"+Commercial!BW28","v":0},{"$f":"+Commercial!BX28","v":0},{"$f":"+Commercial!BY28","v":0},{"$f":"+Commercial!BZ28","v":0},{"$f":"+Commercial!CA28","v":0},{"$f":"+Commercial!CB28","v":0},{"$f":"+Commercial!CC28","v":0}]
["Commercial Voids",{"$nulls":3},{"$f":"+Commercial!AF29/12*E5","v":0},{"$f":"+Commercial!AG29","v":0},{"$f":"+Commercial!AH29","v":0},{"$f":"+Commercial!AI29","v":0},{"$f":"+Commercial!AJ29","v":0},{"$f":"+Commercial!AK29","v":0},{"$f":"+Commercial!AL29","v":0},{"$f":"+Commercial!AM29","v":0},{"$f":"+Commercial!AN29","v":0},{"$f":"+Commercial!AO29","v":0},{"$f":"+Commercial!AP29","v":0},{"$f":"+Commercial!AQ29","v":0},{"$f":"+Commercial!AR29","v":0},{"$f":"+Commercial!AS29","v":0},{"$f":"+Commercial!AT29","v":0},{"$f":"+Commercial!AU29","v":0},{"$f":"+Commercial!AV29","v":0},{"$f":"+Commercial!AW29","v":0},{"$f":"+Commercial!AX29","v":0},{"$f":"+Commercial!AY29","v":0},{"$f":"+Commercial!AZ29","v":0},{"$f":"+Commercial!BA29","v":0},{"$f":"+Commercial!BB29","v":0},{"$f":"+Commercial!BC29","v":0},{"$f":"+Commercial!BD29","v":0},{"$f":"+Commercial!BE29","v":0},{"$f":"+Commercial!BF29","v":0},{"$f":"+Commercial!BG29","v":0},{"$f":"+Commercial!BH29","v":0},{"$f":"+Commercial!BI29","v":0},{"$f":"+Commercial!BJ29","v":0},{"$f":"+Commercial!BK29","v":0},{"$f":"+Commercial!BL29","v":0},{"$f":"+Commercial!BM29","v":0},{"$f":"+Commercial!BN29","v":0},{"$f":"+Commercial!BO29","v":0},{"$f":"+Commercial!BP29","v":0},{"$f":"+Commercial!BQ29","v":0},{"$f":"+Commercial!BR29","v":0},{"$f":"+Commercial!BS29","v":0},{"$f":"+Commercial!BT29","v":0},{"$f":"+Commercial!BU29","v":0},{"$f":"+Commercial!BV29","v":0},{"$f":"+Commercial!BW29","v":0},{"$f":"+Commercial!BX29","v":0},{"$f":"+Commercial!BY29","v":0},{"$f":"+Commercial!BZ29","v":0},{"$f":"+Commercial!CA29","v":0},{"$f":"+Commercial!CB29","v":0},{"$f":"+Commercial!CC29","v":0}]
[]
["Total Income",null,{"$f":"SUM(C14:C22)","v":0},{"$f":"SUM(D14:D22)","v":{"v":420000,"d":"420,000"}},{"$f":"SUM(E14:E25)","v":{"v":2725365.681015625,"d":"2,725,366"}},{"$f":"SUM(F14:F25)","v":{"v":126349.92,"d":"126,350"}},{"$f":"SUM(G14:G25)","v":{"v":130140.6576,"d":"130,141"}},{"v":134044.627328,"d":"134,045"},{"v":138066.34614784,"d":"138,066"},{"v":142208.4365322752,"d":"142,208"},{"v":146474.62962824345,"d":"146,475"},{"v":150868.76851709076,"d":"150,869"},{"v":155394.8115726035,"d":"155,395"},{"v":160056.83591978162,"d":"160,057"},{"v":164858.04099737506,"d":"164,858"},{"v":169803.75222729633,"d":"169,804"},{"v":174898.4247941152,"d":"174,898"},{"v":180145.64753793867,"d":"180,146"},{"v":185549.14696407682,"d":"185,549"},{"v":191115.79137299914,"d":"191,116"},{"v":196849.5951141891,"d":"196,850"},{"v":202754.7229676148,"d":"202,755"},{"v":208837.49465664325,"d":"208,837"},{"v":215102.38949634254,"d":"215,102"},{"v":221556.05118123282,"d":"221,556"},{"v":228202.29271666982,"d":"228,202"},{"v":235048.1014981699,"d":"235,048"},{"v":242099.64454311502,"d":"242,100"},{"v":249363.2738794085,"d":"249,363"},{"v":256843.53209579072,"d":"256,844"},{"v":264549.15805866447,"d":"264,549"},{"v":272486.09280042443,"d":"272,486"},{"v":280660.48558443715,"d":"280,660"},{"v":289079.70015197026,"d":"289,080"},{"$f":"SUM(AI14:AI25)","v":{"v":297752.32115652936,"d":"297,752"}},{"v":306685.16079122527,"d":"306,685"},{"v":315885.26561496203,"d":"315,885"},{"v":325361.9235834109,"d":"325,362"},{"v":335122.67129091325,"d":"335,123"},{"v":345176.3014296407,"d":"345,176"},{"v":355531.8704725299,"d":"355,532"},{"v":366197.7065867058,"d":"366,198"},{"v":377184.417784307,"d":"377,184"},{"$f":"SUM(AR14:AR25)","v":{"v":388499.9003178362,"d":"388,500"}},{"v":400154.3473273713,"d":"400,154"},{"v":412159.25774719246,"d":"412,159"},{"v":424523.44547960826,"d":"424,523"},{"v":437260.04884399654,"d":"437,260"},{"v":450377.5403093164,"d":"450,378"},{"v":463888.73651859595,"d":"463,889"},{"v":477805.8086141538,"d":"477,806"},{"v":492139.29287257843,"d":"492,139"},{"v":506904.1016587558,"d":"506,904"},{"v":522110.53470851853,"d":"522,111"}]
["EXPENDITURE"]
[]
["Development Expenditure",null,{"$f":"IF(C10<'Dev Cash Flow'!U17,0,-HLOOKUP(C10,'Dev Cash Flow'!$U$17:$AU$44,15,0)+HLOOKUP(C10,'Dev Cash Flow'!$U$17:$AU$44,28,0))","v":0},{"$f":"IF(D10<'Dev Cash Flow'!U17,0,-HLOOKUP(D10,'Dev Cash Flow'!$U$17:$AU$44,15,0)+HLOOKUP(D10,'Dev Cash Flow'!$U$17:$AU$44,28,0))","v":{"v":-2928513.3932031253,"d":"(2,928,513)"}},{"$f":"-HLOOKUP(E10,'Dev Cash Flow'!$U$17:$AU$44,15,0)+HLOOKUP(E10,'Dev Cash Flow'!$U$17:$AU$44,28,0)","v":{"v":-94183.8878125,"d":"(94,184)"}}]
[]
["Management",{"$nulls":3},{"$f":"('Social Rent'!AY30+'Market Rent'!AU30+'Affordable Rent'!AW30)/12*$E$5","v":{"v":-5936,"d":"(5,936)"}},{"$f":"('Social Rent'!AZ30+'Market Rent'!AV30+'Affordable Rent'!AX30)","v":{"v":-6114,"d":"(6,114)"}},{"$f":"('Social Rent'!BA30+'Market Rent'!AW30+'Affordable Rent'!AY30)","v":{"v":-6297,"d":"(6,297)"}},{"$f":"('Social Rent'!BB30+'Market Rent'!AX30+'Affordable Rent'!AZ30)","v":{"v":-6486,"d":"(6,486)"}},{"$f":"('Social Rent'!BC30+'Market Rent'!AY30+'Affordable Rent'!BA30)","v":{"v":-6681,"d":"(6,681)"}},{"$f":"('Social Rent'!BD30+'Market Rent'!AZ30+'Affordable Rent'!BB30)","v":{"v":-6881,"d":"(6,881)"}},{"$f":"('Social Rent'!BE30+'Market Rent'!BA30+'Affordable Rent'!BC30)","v":{"v":-7087,"d":"(7,087)"}},{"$f":"('Social Rent'!BF30+'Market Rent'!BB30+'Affordable Rent'!BD30)","v":{"v":-7300,"d":"(7,300)"}},{"$f":"('Social Rent'!BG30+'Market Rent'!BC30+'Affordable Rent'!BE30)","v":{"v":-7519,"d":"(7,519)"}},{"$f":"('Social Rent'!BH30+'Market Rent'!BD30+'Affordable Rent'!BF30)","v":{"v":-7745,"d":"(7,745)"}},{"$f":"('Social Rent'!BI30+'Market Rent'!BE30+'Affordable Rent'!BG30)","v":{"v":-7977,"d":"(7,977)"}},{"$f":"('Social Rent'!BJ30+'Market Rent'!BF30+'Affordable Rent'!BH30)","v":{"v":-8216,"d":"(8,216)"}},{"$f":"('Social Rent'!BK30+'Market Rent'!BG30+'Affordable Rent'!BI30)","v":{"v":-8462,"d":"(8,462)"}},{"$f":"('Social Rent'!BL30+'Market Rent'!BH30+'Affordable Rent'!BJ30)","v":{"v":-8716,"d":"(8,716)"}},{"$f":"('Social Rent'!BM30+'Market Rent'!BI30+'Affordable Rent'!BK30)","v":{"v":-8977,"d":"(8,977)"}},{"$f":"('Social Rent'!BN30+'Market Rent'!BJ30+'Affordable Rent'!BL30)","v":{"v":-9246,"d":"(9,246)"}},{"$f":"('Social Rent'!BO30+'Market Rent'!BK30+'Affordable Rent'!BM30)","v":{"v":-9523,"d":"(9,523)"}},{"$f":"('Social Rent'!BP30+'Market Rent'!BL30+'Affordable Rent'!BN30)","v":{"v":-9809,"d":"(9,809)"}},{"$f":"('Social Rent'!BQ30+'Market Rent'!BM30+'Affordable Rent'!BO30)","v":{"v":-10103,"d":"(10,103)"}},{"$f":"('Social Rent'!BR30+'Market Rent'!BN30+'Affordable Rent'!BP30)","v":{"v":-10406,"d":"(10,406)"}},{"$f":"('Social Rent'!BS30+'Market Rent'!BO30+'Affordable Rent'!BQ30)","v":{"v":-10718,"d":"(10,718)"}},{"$f":"('Social Rent'!BT30+'Market Rent'!BP30+'Affordable Rent'!BR30)","v":{"v":-11040,"d":"(11,040)"}},{"$f":"('Social Rent'!BU30+'Market Rent'!BQ30+'Affordable Rent'!BS30)","v":{"v":-11371,"d":"(11,371)"}},{"$f":"('Social Rent'!BV30+'Market Rent'!BR30+'Affordable Rent'!BT30)","v":{"v":-11712,"d":"(11,712)"}},{"$f":"('Social Rent'!BW30+'Market Rent'!BS30+'Affordable Rent'!BU30)","v":{"v":-12063,"d":"(12,063)"}},{"$f":"('Social Rent'!BX30+'Market Rent'!BT30+'Affordable Rent'!BV30)","v":{"v":-12425,"d":"(12,425)"}},{"$f":"('Social Rent'!BY30+'Market Rent'!BU30+'Affordable Rent'!BW30)","v":{"v":-12798,"d":"(12,798)"}},{"$f":"('Social Rent'!BZ30+'Market Rent'!BV30+'Affordable Rent'!BX30)","v":{"v":-13182,"d":"(13,182)"}},{"$f":"('Social Rent'!CA30+'Market Rent'!BW30+'Affordable Rent'!BY30)","v":{"v":-13577,"d":"(13,577)"}},{"$f":"('Social Rent'!CB30+'Market Rent'!BX30+'Affordable Rent'!BZ30)","v":{"v":-13984,"d":"(13,984)"}},{"$f":"('Social Rent'!CC30+'Market Rent'!BY30+'Affordable Rent'!CA30)","v":{"v":-14404,"d":"(14,404)"}},{"$f":"('Social Rent'!CD30+'Market Rent'!BZ30+'Affordable Rent'!CB30)","v":{"v":-14836,"d":"(14,836)"}},{"$f":"('Social Rent'!CE30+'Market Rent'!CA30+'Affordable Rent'!CC30)","v":{"v":-15281,"d":"(15,281)"}},{"$f":"('Social Rent'!CF30+'Market Rent'!CB30+'Affordable Rent'!CD30)","v":{"v":-15739,"d":"(15,739)"}},{"$f":"('Social Rent'!CG30+'Market Rent'!CC30+'Affordable Rent'!CE30)","v":{"v":-16211,"d":"(16,211)"}},{"$f":"('Social Rent'!CH30+'Market Rent'!CD30+'Affordable Rent'!CF30)","v":{"v":-16697,"d":"(16,697)"}},{"$f":"('Social Rent'!CI30+'Market Rent'!CE30+'Affordable Rent'!CG30)","v":{"v":-17198,"d":"(17,198)"}},{"$f":"('Social Rent'!CJ30+'Market Rent'!CF30+'Affordable Rent'!CH30)","v":{"v":-17714,"d":"(17,714)"}},{"$f":"('Social Rent'!CK30+'Market Rent'!CG30+'Affordable Rent'!CI30)","v":{"v":-18245,"d":"(18,245)"}},{"$f":"('Social Rent'!CL30+'Market Rent'!CH30+'Affordable Rent'!CJ30)","v":{"v":-18792,"d":"(18,792)"}},{"$f":"('Social Rent'!CM30+'Market Rent'!CI30+'Affordable Rent'!CK30)","v":{"v":-19356,"d":"(19,356)"}},{"$f":"('Social Rent'!CN30+'Market Rent'!CJ30+'Affordable Rent'!CL30)","v":{"v":-19937,"d":"(19,937)"}},{"$f":"('Social Rent'!CO30+'Market Rent'!CK30+'Affordable Rent'!CM30)","v":{"v":-20535,"d":"(20,535)"}},{"$f":"('Social Rent'!CP30+'Market Rent'!CL30+'Affordable Rent'!CN30)","v":{"v":-21151,"d":"(21,151)"}},{"$f":"('Social Rent'!CQ30+'Market Rent'!CM30+'Affordable Rent'!CO30)","v":{"v":-21786,"d":"(21,786)"}},{"$f":"('Social Rent'!CR30+'Market Rent'!CN30+'Affordable Rent'!CP30)","v":{"v":-22440,"d":"(22,440)"}},{"$f":"('Social Rent'!CS30+'Market Rent'!CO30+'Affordable Rent'!CQ30)","v":{"v":-23113,"d":"(23,113)"}},{"$f":"('Social Rent'!CT30+'Market Rent'!CP30+'Affordable Rent'!CR30)","v":{"v":-23806,"d":"(23,806)"}},{"$f":"('Social Rent'!CU30+'Market Rent'!CQ30+'Affordable Rent'!CS30)","v":{"v":-24520,"d":"(24,520)"}},{"$f":"('Social Rent'!CV30+'Market Rent'!CR30+'Affordable Rent'!CT30)","v":{"v":-25256,"d":"(25,256)"}}]
["Maintenance",{"$nulls":3},{"$f":"('Social Rent'!AY31+'Market Rent'!AU31+'Affordable Rent'!AW31)/12*$E$5","v":{"v":-10752,"d":"(10,752)"}},{"$f":"('Social Rent'!AZ31+'Market Rent'!AV31+'Affordable Rent'!AX31)","v":{"v":-11075,"d":"(11,075)"}},{"$f":"('Social Rent'!BA31+'Market Rent'!AW31+'Affordable Rent'!AY31)","v":{"v":-11407,"d":"(11,407)"}},{"$f":"('Social Rent'!BB31+'Market Rent'!AX31+'Affordable Rent'!AZ31)","v":{"v":-11749,"d":"(11,749)"}},{"$f":"('Social Rent'!BC31+'Market Rent'!AY31+'Affordable Rent'!BA31)","v":{"v":-12101,"d":"(12,101)"}},{"$f":"('Social Rent'!BD31+'Market Rent'!AZ31+'Affordable Rent'!BB31)","v":{"v":-12464,"d":"(12,464)"}},{"$f":"('Social Rent'!BE31+'Market Rent'!BA31+'Affordable Rent'!BC31)","v":{"v":-12838,"d":"(12,838)"}},{"$f":"('Social Rent'!BF31+'Market Rent'!BB31+'Affordable Rent'!BD31)","v":{"v":-13223,"d":"(13,223)"}},{"$f":"('Social Rent'!BG31+'Market Rent'!BC31+'Affordable Rent'!BE31)","v":{"v":-13620,"d":"(13,620)"}},{"$f":"('Social Rent'!BH31+'Market Rent'!BD31+'Affordable Rent'!BF31)","v":{"v":-14029,"d":"(14,029)"}},{"$f":"('Social Rent'!BI31+'Market Rent'!BE31+'Affordable Rent'!BG31)","v":{"v":-14450,"d":"(14,450)"}},{"$f":"('Social Rent'!BJ31+'Market Rent'!BF31+'Affordable Rent'!BH31)","v":{"v":-14884,"d":"(14,884)"}},{"$f":"('Social Rent'!BK31+'Market Rent'!BG31+'Affordable Rent'!BI31)","v":{"v":-15331,"d":"(15,331)"}},{"$f":"('Social Rent'!BL31+'Market Rent'!BH31+'Affordable Rent'!BJ31)","v":{"v":-15791,"d":"(15,791)"}},{"$f":"('Social Rent'!BM31+'Market Rent'!BI31+'Affordable Rent'!BK31)","v":{"v":-16265,"d":"(16,265)"}},{"$f":"('Social Rent'!BN31+'Market Rent'!BJ31+'Affordable Rent'!BL31)","v":{"v":-16753,"d":"(16,753)"}},{"$f":"('Social Rent'!BO31+'Market Rent'!BK31+'Affordable Rent'!BM31)","v":{"v":-17256,"d":"(17,256)"}},{"$f":"('Social Rent'!BP31+'Market Rent'!BL31+'Affordable Rent'!BN31)","v":{"v":-17774,"d":"(17,774)"}},{"$f":"('Social Rent'!BQ31+'Market Rent'!BM31+'Affordable Rent'!BO31)","v":{"v":-18307,"d":"(18,307)"}},{"$f":"('Social Rent'!BR31+'Market Rent'!BN31+'Affordable Rent'!BP31)","v":{"v":-18856,"d":"(18,856)"}},{"$f":"('Social Rent'!BS31+'Market Rent'!BO31+'Affordable Rent'!BQ31)","v":{"v":-19422,"d":"(19,422)"}},{"$f":"('Social Rent'!BT31+'Market Rent'!BP31+'Affordable Rent'!BR31)","v":{"v":-20005,"d":"(20,005)"}},{"$f":"('Social Rent'!BU31+'Market Rent'!BQ31+'Affordable Rent'!BS31)","v":{"v":-20605,"d":"(20,605)"}},{"$f":"('Social Rent'!BV31+'Market Rent'!BR31+'Affordable Rent'!BT31)","v":{"v":-21223,"d":"(21,223)"}},{"$f":"('Social Rent'!BW31+'Market Rent'!BS31+'Affordable Rent'!BU31)","v":{"v":-21860,"d":"(21,860)"}},{"$f":"('Social Rent'!BX31+'Market Rent'!BT31+'Affordable Rent'!BV31)","v":{"v":-22516,"d":"(22,516)"}},{"$f":"('Social Rent'!BY31+'Market Rent'!BU31+'Affordable Rent'!BW31)","v":{"v":-23191,"d":"(23,191)"}},{"$f":"('Social Rent'!BZ31+'Market Rent'!BV31+'Affordable Rent'!BX31)","v":{"v":-23887,"d":"(23,887)"}},{"$f":"('Social Rent'!CA31+'Market Rent'!BW31+'Affordable Rent'!BY31)","v":{"v":-24604,"d":"(24,604)"}},{"$f":"('Social Rent'!CB31+'Market Rent'!BX31+'Affordable Rent'!BZ31)","v":{"v":-25342,"d":"(25,342)"}},{"$f":"('Social Rent'!CC31+'Market Rent'!BY31+'Affordable Rent'!CA31)","v":{"v":-26102,"d":"(26,102)"}},{"$f":"('Social Rent'!CD31+'Market Rent'!BZ31+'Affordable Rent'!CB31)","v":{"v":-26885,"d":"(26,885)"}},{"$f":"('Social Rent'!CE31+'Market Rent'!CA31+'Affordable Rent'!CC31)","v":{"v":-27692,"d":"(27,692)"}},{"$f":"('Social Rent'!CF31+'Market Rent'!CB31+'Affordable Rent'!CD31)","v":{"v":-28523,"d":"(28,523)"}},{"$f":"('Social Rent'!CG31+'Market Rent'!CC31+'Affordable Rent'!CE31)","v":{"v":-29379,"d":"(29,379)"}},{"$f":"('Social Rent'!CH31+'Market Rent'!CD31+'Affordable Rent'!CF31)","v":{"v":-30260,"d":"(30,260)"}},{"$f":"('Social Rent'!CI31+'Market Rent'!CE31+'Affordable Rent'!CG31)","v":{"v":-31168,"d":"(31,168)"}},{"$f":"('Social Rent'!CJ31+'Market Rent'!CF31+'Affordable Rent'!CH31)","v":{"v":-32103,"d":"(32,103)"}},{"$f":"('Social Rent'!CK31+'Market Rent'!CG31+'Affordable Rent'!CI31)","v":{"v":-33066,"d":"(33,066)"}},{"$f":"('Social Rent'!CL31+'Market Rent'!CH31+'Affordable Rent'!CJ31)","v":{"v":-34058,"d":"(34,058)"}},{"$f":"('Social Rent'!CM31+'Market Rent'!CI31+'Affordable Rent'!CK31)","v":{"v":-35080,"d":"(35,080)"}},{"$f":"('Social Rent'!CN31+'Market Rent'!CJ31+'Affordable Rent'!CL31)","v":{"v":-36132,"d":"(36,132)"}},{"$f":"('Social Rent'!CO31+'Market Rent'!CK31+'Affordable Rent'!CM31)","v":{"v":-37216,"d":"(37,216)"}},{"$f":"('Social Rent'!CP31+'Market Rent'!CL31+'Affordable Rent'!CN31)","v":{"v":-38332,"d":"(38,332)"}},{"$f":"('Social Rent'!CQ31+'Market Rent'!CM31+'Affordable Rent'!CO31)","v":{"v":-39482,"d":"(39,482)"}},{"$f":"('Social Rent'!CR31+'Market Rent'!CN31+'Affordable Rent'!CP31)","v":{"v":-40666,"d":"(40,666)"}},{"$f":"('Social Rent'!CS31+'Market Rent'!CO31+'Affordable Rent'!CQ31)","v":{"v":-41886,"d":"(41,886)"}},{"$f":"('Social Rent'!CT31+'Market Rent'!CP31+'Affordable Rent'!CR31)","v":{"v":-43143,"d":"(43,143)"}},{"$f":"('Social Rent'!CU31+'Market Rent'!CQ31+'Affordable Rent'!CS31)","v":{"v":-44437,"d":"(44,437)"}},{"$f":"('Social Rent'!CV31+'Market Rent'!CR31+'Affordable Rent'!CT31)","v":{"v":-45770,"d":"(45,770)"}}]
["Major Repairs",{"$nulls":3},{"$f":"('Social Rent'!AY32+'Market Rent'!AU32+'Affordable Rent'!AW32)/12*$E$5","v":0},{"$f":"('Social Rent'!AZ32+'Market Rent'!AV32+'Affordable Rent'!AX32)","v":0},{"$f":"('Social Rent'!BA32+'Market Rent'!AW32+'Affordable Rent'!AY32)","v":0},{"$f":"('Social Rent'!BB32+'Market Rent'!AX32+'Affordable Rent'!AZ32)","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"('Social Rent'!BC32+'Market Rent'!AY32+'Affordable Rent'!BA32)","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"('Social Rent'!BD32+'Market Rent'!AZ32+'Affordable Rent'!BB32)","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"('Social Rent'!BE32+'Market Rent'!BA32+'Affordable Rent'!BC32)","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"('Social Rent'!BF32+'Market Rent'!BB32+'Affordable Rent'!BD32)","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"('Social Rent'!BG32+'Market Rent'!BC32+'Affordable Rent'!BE32)","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"('Social Rent'!BH32+'Market Rent'!BD32+'Affordable Rent'!BF32)","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"('Social Rent'!BI32+'Market Rent'!BE32+'Affordable Rent'!BG32)","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"('Social Rent'!BJ32+'Market Rent'!BF32+'Affordable Rent'!BH32)","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"('Social Rent'!BK32+'Market Rent'!BG32+'Affordable Rent'!BI32)","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"('Social Rent'!BL32+'Market Rent'!BH32+'Affordable Rent'!BJ32)","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"('Social Rent'!BM32+'Market Rent'!BI32+'Affordable Rent'!BK32)","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"('Social Rent'!BN32+'Market Rent'!BJ32+'Affordable Rent'!BL32)","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"('Social Rent'!BO32+'Market Rent'!BK32+'Affordable Rent'!BM32)","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"('Social Rent'!BP32+'Market Rent'!BL32+'Affordable Rent'!BN32)","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"('Social Rent'!BQ32+'Market Rent'!BM32+'Affordable Rent'!BO32)","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"('Social Rent'!BR32+'Market Rent'!BN32+'Affordable Rent'!BP32)","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"('Social Rent'!BS32+'Market Rent'!BO32+'Affordable Rent'!BQ32)","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"('Social Rent'!BT32+'Market Rent'!BP32+'Affordable Rent'!BR32)","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"('Social Rent'!BU32+'Market Rent'!BQ32+'Affordable Rent'!BS32)","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"('Social Rent'!BV32+'Market Rent'!BR32+'Affordable Rent'!BT32)","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"('Social Rent'!BW32+'Market Rent'!BS32+'Affordable Rent'!BU32)","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"('Social Rent'!BX32+'Market Rent'!BT32+'Affordable Rent'!BV32)","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"('Social Rent'!BY32+'Market Rent'!BU32+'Affordable Rent'!BW32)","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"('Social Rent'!BZ32+'Market Rent'!BV32+'Affordable Rent'!BX32)","v":{"v":-34108.1369664,"d":"(34,108)"}},{"$f":"('Social Rent'!CA32+'Market Rent'!BW32+'Affordable Rent'!BY32)","v":{"v":-34108.1369664,"d":"(34,108)"}},{"$f":"('Social Rent'!CB32+'Market Rent'!BX32+'Affordable Rent'!BZ32)","v":{"v":-34602.457792,"d":"(34,602)"}},{"$f":"('Social Rent'!CC32+'Market Rent'!BY32+'Affordable Rent'!CA32)","v":{"v":-54544,"d":"(54,544)"}},{"$f":"('Social Rent'!CD32+'Market Rent'!BZ32+'Affordable Rent'!CB32)","v":{"v":-56180.32,"d":"(56,180)"}},{"$f":"('Social Rent'!CE32+'Market Rent'!CA32+'Affordable Rent'!CC32)","v":{"v":-57865.7296,"d":"(57,866)"}},{"$f":"('Social Rent'!CF32+'Market Rent'!CB32+'Affordable Rent'!CD32)","v":{"v":-59601.701488,"d":"(59,602)"}},{"$f":"('Social Rent'!CG32+'Market Rent'!CC32+'Affordable Rent'!CE32)","v":{"v":-61389.75253264,"d":"(61,390)"}},{"$f":"('Social Rent'!CH32+'Market Rent'!CD32+'Affordable Rent'!CF32)","v":{"v":-63231.4451086192,"d":"(63,231)"}},{"$f":"('Social Rent'!CI32+'Market Rent'!CE32+'Affordable Rent'!CG32)","v":{"v":-65128.388461877774,"d":"(65,128)"}},{"$f":"('Social Rent'!CJ32+'Market Rent'!CF32+'Affordable Rent'!CH32)","v":{"v":-67082.24011573411,"d":"(67,082)"}},{"$f":"('Social Rent'!CK32+'Market Rent'!CG32+'Affordable Rent'!CI32)","v":{"v":-69094.70731920614,"d":"(69,095)"}},{"$f":"('Social Rent'!CL32+'Market Rent'!CH32+'Affordable Rent'!CJ32)","v":{"v":-71167.54853878233,"d":"(71,168)"}},{"$f":"('Social Rent'!CM32+'Market Rent'!CI32+'Affordable Rent'!CK32)","v":{"v":-73302.5749949458,"d":"(73,303)"}},{"$f":"('Social Rent'!CN32+'Market Rent'!CJ32+'Affordable Rent'!CL32)","v":{"v":-75501.65224479417,"d":"(75,502)"}},{"$f":"('Social Rent'!CO32+'Market Rent'!CK32+'Affordable Rent'!CM32)","v":{"v":-77766.701812138,"d":"(77,767)"}},{"$f":"('Social Rent'!CP32+'Market Rent'!CL32+'Affordable Rent'!CN32)","v":{"v":-80099.70286650214,"d":"(80,100)"}},{"$f":"('Social Rent'!CQ32+'Market Rent'!CM32+'Affordable Rent'!CO32)","v":{"v":-82502.6939524972,"d":"(82,503)"}},{"$f":"('Social Rent'!CR32+'Market Rent'!CN32+'Affordable Rent'!CP32)","v":{"v":-84977.77477107212,"d":"(84,978)"}},{"$f":"('Social Rent'!CS32+'Market Rent'!CO32+'Affordable Rent'!CQ32)","v":{"v":-87527.10801420428,"d":"(87,527)"}},{"$f":"('Social Rent'!CT32+'Market Rent'!CP32+'Affordable Rent'!CR32)","v":{"v":-90152.9212546304,"d":"(90,153)"}},{"$f":"('Social Rent'!CU32+'Market Rent'!CQ32+'Affordable Rent'!CS32)","v":{"v":-92857.50889226932,"d":"(92,858)"}},{"$f":"('Social Rent'!CV32+'Market Rent'!CR32+'Affordable Rent'!CT32)","v":{"v":-95643.23415903741,"d":"(95,643)"}}]
[]
["Commercial"]
["Management",{"$nulls":3},{"$f":"+Commercial!AF30/12*E5","v":0},{"$f":"+Commercial!AG30","v":0},{"$f":"+Commercial!AH30","v":0},{"$f":"+Commercial!AI30","v":0},{"$f":"+Commercial!AJ30","v":0},{"$f":"+Commercial!AK30","v":0},{"$f":"+Commercial!AL30","v":0},{"$f":"+Commercial!AM30","v":0},{"$f":"+Commercial!AN30","v":0},{"$f":"+Commercial!AO30","v":0},{"$f":"+Commercial!AP30","v":0},{"$f":"+Commercial!AQ30","v":0},{"$f":"+Commercial!AR30","v":0},{"$f":"+Commercial!AS30","v":0},{"$f":"+Commercial!AT30","v":0},{"$f":"+Commercial!AU30","v":0},{"$f":"+Commercial!AV30","v":0},{"$f":"+Commercial!AW30","v":0},{"$f":"+Commercial!AX30","v":0},{"$f":"+Commercial!AY30","v":0},{"$f":"+Commercial!AZ30","v":0},{"$f":"+Commercial!BA30","v":0},{"$f":"+Commercial!BB30","v":0},{"$f":"+Commercial!BC30","v":0},{"$f":"+Commercial!BD30","v":0},{"$f":"+Commercial!BE30","v":0},{"$f":"+Commercial!BF30","v":0},{"$f":"+Commercial!BG30","v":0},{"$f":"+Commercial!BH30","v":0},{"$f":"+Commercial!BI30","v":0},{"$f":"+Commercial!BJ30","v":0},{"$f":"+Commercial!BK30","v":0},{"$f":"+Commercial!BL30","v":0},{"$f":"+Commercial!BM30","v":0},{"$f":"+Commercial!BN30","v":0},{"$f":"+Commercial!BO30","v":0},{"$f":"+Commercial!BP30","v":0},{"$f":"+Commercial!BQ30","v":0},{"$f":"+Commercial!BR30","v":0},{"$f":"+Commercial!BS30","v":0},{"$f":"+Commercial!BT30","v":0},{"$f":"+Commercial!BU30","v":0},{"$f":"+Commercial!BV30","v":0},{"$f":"+Commercial!BW30","v":0},{"$f":"+Commercial!BX30","v":0},{"$f":"+Commercial!BY30","v":0},{"$f":"+Commercial!BZ30","v":0},{"$f":"+Commercial!CA30","v":0},{"$f":"+Commercial!CB30","v":0},{"$f":"+Commercial!CC30","v":0}]
["Maintenance",{"$nulls":3},{"$f":"+Commercial!AF31/12*E5","v":0},{"$f":"+Commercial!AG31","v":0},{"$f":"+Commercial!AH31","v":0},{"$f":"+Commercial!AI31","v":0},{"$f":"+Commercial!AJ31","v":0},{"$f":"+Commercial!AK31","v":0},{"$f":"+Commercial!AL31","v":0},{"$f":"+Commercial!AM31","v":0},{"$f":"+Commercial!AN31","v":0},{"$f":"+Commercial!AO31","v":0},{"$f":"+Commercial!AP31","v":0},{"$f":"+Commercial!AQ31","v":0},{"$f":"+Commercial!AR31","v":0},{"$f":"+Commercial!AS31","v":0},{"$f":"+Commercial!AT31","v":0},{"$f":"+Commercial!AU31","v":0},{"$f":"+Commercial!AV31","v":0},{"$f":"+Commercial!AW31","v":0},{"$f":"+Commercial!AX31","v":0},{"$f":"+Commercial!AY31","v":0},{"$f":"+Commercial!AZ31","v":0},{"$f":"+Commercial!BA31","v":0},{"$f":"+Commercial!BB31","v":0},{"$f":"+Commercial!BC31","v":0},{"$f":"+Commercial!BD31","v":0},{"$f":"+Commercial!BE31","v":0},{"$f":"+Commercial!BF31","v":0},{"$f":"+Commercial!BG31","v":0},{"$f":"+Commercial!BH31","v":0},{"$f":"+Commercial!BI31","v":0},{"$f":"+Commercial!BJ31","v":0},{"$f":"+Commercial!BK31","v":0},{"$f":"+Commercial!BL31","v":0},{"$f":"+Commercial!BM31","v":0},{"$f":"+Commercial!BN31","v":0},{"$f":"+Commercial!BO31","v":0},{"$f":"+Commercial!BP31","v":0},{"$f":"+Commercial!BQ31","v":0},{"$f":"+Commercial!BR31","v":0},{"$f":"+Commercial!BS31","v":0},{"$f":"+Commercial!BT31","v":0},{"$f":"+Commercial!BU31","v":0},{"$f":"+Commercial!BV31","v":0},{"$f":"+Commercial!BW31","v":0},{"$f":"+Commercial!BX31","v":0},{"$f":"+Commercial!BY31","v":0},{"$f":"+Commercial!BZ31","v":0},{"$f":"+Commercial!CA31","v":0},{"$f":"+Commercial!CB31","v":0},{"$f":"+Commercial!CC31","v":0}]
[]
["Total Expenditure",null,{"$f":"SUM(C30:C39)","v":0},{"v":-2928513.3932031253,"d":"(2,928,513)"},{"v":-110871.8878125,"d":"(110,872)"},{"v":-17189,"d":"(17,189)"},{"v":-17704,"d":"(17,704)"},{"v":-26144.1332096,"d":"(26,144)"},{"v":-26691.1332096,"d":"(26,691)"},{"v":-27254.1332096,"d":"(27,254)"},{"v":-29317.0956864,"d":"(29,317)"},{"v":-29915.0956864,"d":"(29,915)"},{"v":-30531.0956864,"d":"(30,531)"},{"v":-33143.3789888,"d":"(33,143)"},{"v":-33796.3789888,"d":"(33,796)"},{"v":-34469.3789888,"d":"(34,469)"},{"v":-37633.9831168,"d":"(37,634)"},{"v":-38347.9831168,"d":"(38,348)"},{"v":-39082.9831168,"d":"(39,083)"},{"v":-42311.5872448,"d":"(42,312)"},{"v":-43091.5872448,"d":"(43,092)"},{"v":-43895.5872448,"d":"(43,896)"},{"v":-48182.833024,"d":"(48,183)"},{"v":-49034.833024,"d":"(49,035)"},{"v":-49912.833024,"d":"(49,913)"},{"v":-54772.3996288,"d":"(54,772)"},{"v":-55703.3996288,"d":"(55,703)"},{"v":-56662.3996288,"d":"(56,662)"},{"v":-62099.287059199996,"d":"(62,099)"},{"v":-63117.287059199996,"d":"(63,117)"},{"v":-64165.287059199996,"d":"(64,165)"},{"v":-71177.1369664,"d":"(71,177)"},{"v":-72289.1369664,"d":"(72,289)"},{"v":-73928.457792,"d":"(73,928)"},{"$f":"SUM(AI30:AI39)","v":{"v":-95050,"d":"(95,050)"}},{"v":-97901.32,"d":"(97,901)"},{"v":-100838.72959999999,"d":"(100,839)"},{"v":-103863.70148799999,"d":"(103,864)"},{"v":-106979.75253264,"d":"(106,980)"},{"v":-110188.4451086192,"d":"(110,188)"},{"v":-113494.38846187777,"d":"(113,494)"},{"v":-116899.24011573411,"d":"(116,899)"},{"v":-120405.70731920614,"d":"(120,406)"},{"$f":"SUM(AR30:AR39)","v":{"v":-124017.54853878233,"d":"(124,018)"}},{"v":-127738.5749949458,"d":"(127,739)"},{"v":-131570.65224479418,"d":"(131,571)"},{"v":-135517.701812138,"d":"(135,518)"},{"v":-139582.70286650214,"d":"(139,583)"},{"v":-143770.6939524972,"d":"(143,771)"},{"v":-148083.77477107212,"d":"(148,084)"},{"v":-152526.10801420428,"d":"(152,526)"},{"v":-157101.9212546304,"d":"(157,102)"},{"v":-161814.50889226934,"d":"(161,815)"},{"v":-166669.2341590374,"d":"(166,669)"}]
[]
["Long Term Borrowing"]
["Capital",{"$nulls":3},{"$f":"-'Secured Funding'!G15","v":{"v":-12227.779999999999,"d":"(12,228)"}},{"$f":"-'Secured Funding'!G16","v":{"v":-12778.029999999999,"d":"(12,778)"}},{"$f":"-'Secured Funding'!G17","v":{"v":-13353.050000000003,"d":"(13,353)"}},{"$f":"-'Secured Funding'!G18","v":{"v":-13953.929999999993,"d":"(13,954)"}},{"$f":"-'Secured Funding'!G19","v":{"v":-14581.86,"d":"(14,582)"}},{"$f":"-'Secured Funding'!G20","v":{"v":-15238.039999999994,"d":"(15,238)"}},{"$f":"-'Secured Funding'!G21","v":{"v":-15923.759999999995,"d":"(15,924)"}},{"$f":"-'Secured Funding'!G22","v":{"v":-16640.319999999992,"d":"(16,640)"}},{"$f":"-'Secured Funding'!G23","v":{"v":-17389.14,"d":"(17,389)"}},{"$f":"-'Secured Funding'!G24","v":{"v":-18171.649999999994,"d":"(18,172)"}},{"$f":"-'Secured Funding'!G25","v":{"v":-18989.369999999995,"d":"(18,989)"}},{"$f":"-'Secured Funding'!G26","v":{"v":-19843.899999999994,"d":"(19,844)"}},{"$f":"-'Secured Funding'!G27","v":{"v":-20736.869999999995,"d":"(20,737)"}},{"$f":"-'Secured Funding'!G28","v":{"v":-21670.03,"d":"(21,670)"}},{"$f":"-'Secured Funding'!G29","v":{"v":-22645.179999999993,"d":"(22,645)"}},{"$f":"-'Secured Funding'!G30","v":{"v":-23664.22,"d":"(23,664)"}},{"$f":"-'Secured Funding'!G31","v":{"v":-24729.11,"d":"(24,729)"}},{"$f":"-'Secured Funding'!G32","v":{"v":-25841.92,"d":"(25,842)"}},{"$f":"-'Secured Funding'!G33","v":{"v":-27004.800000000003,"d":"(27,005)"}},{"$f":"-'Secured Funding'!G34","v":{"v":-28220.01999999999,"d":"(28,220)"}},{"$f":"-'Secured Funding'!G35","v":{"v":-29489.92,"d":"(29,490)"}},{"$f":"-'Secured Funding'!G36","v":{"v":-30816.959999999992,"d":"(30,817)"}},{"$f":"-'Secured Funding'!G37","v":{"v":-32203.729999999996,"d":"(32,204)"}},{"$f":"-'Secured Funding'!G38","v":{"v":-33652.899999999994,"d":"(33,653)"}},{"$f":"-'Secured Funding'!G39","v":{"v":-35167.28,"d":"(35,167)"}},{"$f":"-'Secured Funding'!G40","v":{"v":-36749.8,"d":"(36,750)"}},{"$f":"-'Secured Funding'!G41","v":{"v":-38403.55,"d":"(38,404)"}},{"$f":"-'Secured Funding'!G42","v":{"v":-40131.7,"d":"(40,132)"}},{"$f":"-'Secured Funding'!G43","v":{"v":-41937.62999999999,"d":"(41,938)"}},{"$f":"-'Secured Funding'!G44","v":{"v":-43824.81999999999,"d":"(43,825)"}},{"$f":"-'Secured Funding'!G45","v":{"v":-45796.939999999995,"d":"(45,797)"}},{"$f":"-'Secured Funding'!G46","v":{"v":-47857.799999999996,"d":"(47,858)"}},{"$f":"-'Secured Funding'!G47","v":{"v":-50011.399999999994,"d":"(50,011)"}},{"$f":"-'Secured Funding'!G48","v":{"v":-52261.92,"d":"(52,262)"}},{"$f":"-'Secured Funding'!G49","v":{"v":-54613.7,"d":"(54,614)"}},{"$f":"-'Secured Funding'!G50","v":{"v":-57071.32,"d":"(57,071)"}},{"$f":"-'Secured Funding'!G51","v":{"v":-59639.53,"d":"(59,640)"}},{"$f":"-'Secured Funding'!G52","v":{"v":-62323.31,"d":"(62,323)"}},{"$f":"-'Secured Funding'!G53","v":{"v":-65127.85999999999,"d":"(65,128)"}},{"$f":"-'Secured Funding'!G54","v":{"v":-68058.60999999999,"d":"(68,059)"}},{"$f":"-'Secured Funding'!G55","v":{"v":-71121.25,"d":"(71,121)"}},{"$f":"-'Secured Funding'!G56","v":{"v":-74321.70999999999,"d":"(74,322)"}},{"$f":"-'Secured Funding'!G57","v":{"v":-77666.18,"d":"(77,666)"}},{"$f":"-'Secured Funding'!G58","v":{"v":-81161.16,"d":"(81,161)"}},{"$f":"-'Secured Funding'!G59","v":{"v":-84813.41,"d":"(84,813)"}},{"$f":"-'Secured Funding'!G60","v":{"v":-88630.01999999999,"d":"(88,630)"}},{"$f":"-'Secured Funding'!G61","v":{"v":-92618.37,"d":"(92,618)"}},{"$f":"-'Secured Funding'!G62","v":{"v":-96786.19,"d":"(96,786)"}},{"$f":"-'Secured Funding'!G63","v":{"v":-101141.56999999999,"d":"(101,142)"}},{"$f":"-'Secured Funding'!G64","v":{"v":-105692.94,"d":"(105,693)"}}]
["Interest",{"$f":"+'Project Information'!H27","v":{"v":0.045,"d":"4.50%"}},null,null,{"$f":"-'Secured Funding'!C15","v":{"v":-98221.31,"d":"(98,221)"}},{"$f":"-'Secured Funding'!C16","v":{"v":-97671.06,"d":"(97,671)"}},{"$f":"-'Secured Funding'!C17","v":{"v":-97096.04,"d":"(97,096)"}},{"$f":"-'Secured Funding'!C18","v":{"v":-96495.16,"d":"(96,495)"}},{"$f":"-'Secured Funding'!C19","v":{"v":-95867.23,"d":"(95,867)"}},{"$f":"-'Secured Funding'!C20","v":{"v":-95211.05,"d":"(95,211)"}},{"$f":"-'Secured Funding'!C21","v":{"v":-94525.33,"d":"(94,525)"}},{"$f":"-'Secured Funding'!C22","v":{"v":-93808.77,"d":"(93,809)"}},{"$f":"-'Secured Funding'!C23","v":{"v":-93059.95,"d":"(93,060)"}},{"$f":"-'Secured Funding'!C24","v":{"v":-92277.44,"d":"(92,277)"}},{"$f":"-'Secured Funding'!C25","v":{"v":-91459.72,"d":"(91,460)"}},{"$f":"-'Secured Funding'!C26","v":{"v":-90605.19,"d":"(90,605)"}},{"$f":"-'Secured Funding'!C27","v":{"v":-89712.22,"d":"(89,712)"}},{"$f":"-'Secured Funding'!C28","v":{"v":-88779.06,"d":"(88,779)"}},{"$f":"-'Secured Funding'!C29","v":{"v":-87803.91,"d":"(87,804)"}},{"$f":"-'Secured Funding'!C30","v":{"v":-86784.87,"d":"(86,785)"}},{"$f":"-'Secured Funding'!C31","v":{"v":-85719.98,"d":"(85,720)"}},{"$f":"-'Secured Funding'!C32","v":{"v":-84607.17,"d":"(84,607)"}},{"$f":"-'Secured Funding'!C33","v":{"v":-83444.29,"d":"(83,444)"}},{"$f":"-'Secured Funding'!C34","v":{"v":-82229.07,"d":"(82,229)"}},{"$f":"-'Secured Funding'!C35","v":{"v":-80959.17,"d":"(80,959)"}},{"$f":"-'Secured Funding'!C36","v":{"v":-79632.13,"d":"(79,632)"}},{"$f":"-'Secured Funding'!C37","v":{"v":-78245.36,"d":"(78,245)"}},{"$f":"-'Secured Funding'!C38","v":{"v":-76796.19,"d":"(76,796)"}},{"$f":"-'Secured Funding'!C39","v":{"v":-75281.81,"d":"(75,282)"}},{"$f":"-'Secured Funding'!C40","v":{"v":-73699.29,"d":"(73,699)"}},{"$f":"-'Secured Funding'!C41","v":{"v":-72045.54,"d":"(72,046)"}},{"$f":"-'Secured Funding'!C42","v":{"v":-70317.39,"d":"(70,317)"}},{"$f":"-'Secured Funding'!C43","v":{"v":-68511.46,"d":"(68,511)"}},{"$f":"-'Secured Funding'!C44","v":{"v":-66624.27,"d":"(66,624)"}},{"$f":"-'Secured Funding'!C45","v":{"v":-64652.15,"d":"(64,652)"}},{"$f":"-'Secured Funding'!C46","v":{"v":-62591.29,"d":"(62,591)"}},{"$f":"-'Secured Funding'!C47","v":{"v":-60437.69,"d":"(60,438)"}},{"$f":"-'Secured Funding'!C48","v":{"v":-58187.17,"d":"(58,187)"}},{"$f":"-'Secured Funding'!C49","v":{"v":-55835.39,"d":"(55,835)"}},{"$f":"-'Secured Funding'!C50","v":{"v":-53377.77,"d":"(53,378)"}},{"$f":"-'Secured Funding'!C51","v":{"v":-50809.56,"d":"(50,810)"}},{"$f":"-'Secured Funding'!C52","v":{"v":-48125.78,"d":"(48,126)"}},{"$f":"-'Secured Funding'!C53","v":{"v":-45321.23,"d":"(45,321)"}},{"$f":"-'Secured Funding'!C54","v":{"v":-42390.48,"d":"(42,390)"}},{"$f":"-'Secured Funding'!C55","v":{"v":-39327.84,"d":"(39,328)"}},{"$f":"-'Secured Funding'!C56","v":{"v":-36127.38,"d":"(36,127)"}},{"$f":"-'Secured Funding'!C57","v":{"v":-32782.91,"d":"(32,783)"}},{"$f":"-'Secured Funding'!C58","v":{"v":-29287.93,"d":"(29,288)"}},{"$f":"-'Secured Funding'!C59","v":{"v":-25635.68,"d":"(25,636)"}},{"$f":"-'Secured Funding'!C60","v":{"v":-21819.07,"d":"(21,819)"}},{"$f":"-'Secured Funding'!C61","v":{"v":-17830.72,"d":"(17,831)"}},{"$f":"-'Secured Funding'!C62","v":{"v":-13662.9,"d":"(13,663)"}},{"$f":"-'Secured Funding'!C63","v":{"v":-9307.52,"d":"(9,308)"}},{"$f":"-'Secured Funding'!C64","v":{"v":-4756.15,"d":"(4,756)"}}]
[]
["Community Bond"]
["Capital",{"$nulls":3},{"$f":"'Community Bond'!C24+'Community Bond'!C14","v":0},{"$f":"'Community Bond'!D24+'Community Bond'!D14","v":0},{"$f":"'Community Bond'!E24+'Community Bond'!E14","v":0},{"$f":"'Community Bond'!F24+'Community Bond'!F14","v":0},{"$f":"'Community Bond'!G24+'Community Bond'!G14","v":0},{"$f":"'Community Bond'!H24+'Community Bond'!H14","v":0},{"$f":"'Community Bond'!I24+'Community Bond'!I14","v":0},{"$f":"'Community Bond'!J24+'Community Bond'!J14","v":0},{"$f":"'Community Bond'!K24+'Community Bond'!K14","v":0},{"$f":"'Community Bond'!L24+'Community Bond'!L14","v":0},{"$f":"'Community Bond'!M24+'Community Bond'!M14","v":0},{"$f":"'Community Bond'!N24+'Community Bond'!N14","v":0},{"$f":"'Community Bond'!O24+'Community Bond'!O14","v":0},{"$f":"'Community Bond'!P24+'Community Bond'!P14","v":0},{"$f":"'Community Bond'!Q24+'Community Bond'!Q14","v":0},{"$f":"'Community Bond'!R24+'Community Bond'!R14","v":0},{"$f":"'Community Bond'!S24+'Community Bond'!S14","v":0},{"$f":"'Community Bond'!T24+'Community Bond'!T14","v":0},{"$f":"'Community Bond'!U24+'Community Bond'!U14","v":0},{"$f":"'Community Bond'!V24+'Community Bond'!V14","v":0},{"$f":"'Community Bond'!W24+'Community Bond'!W14","v":0},{"$f":"'Community Bond'!X24+'Community Bond'!X14","v":0},{"$f":"'Community Bond'!Y24+'Community Bond'!Y14","v":0},{"$f":"'Community Bond'!Z24+'Community Bond'!Z14","v":0},{"$f":"'Community Bond'!AA24+'Community Bond'!AA14","v":0},{"$f":"'Community Bond'!AB24+'Community Bond'!AB14","v":0},{"$f":"'Community Bond'!AC24+'Community Bond'!AC14","v":0},{"$f":"'Community Bond'!AD24+'Community Bond'!AD14","v":0},{"$f":"'Community Bond'!AE24+'Community Bond'!AE14","v":0},{"$f":"'Community Bond'!AF24+'Community Bond'!AF14","v":0},{"$f":"'Community Bond'!AG24+'Community Bond'!AG14","v":0},{"$f":"'Community Bond'!AH24+'Community Bond'!AH14","v":0},{"$f":"'Community Bond'!AI24+'Community Bond'!AI14","v":0},{"$f":"'Community Bond'!AJ24+'Community Bond'!AJ14","v":0},{"$f":"'Community Bond'!AK24+'Community Bond'!AK14","v":0},{"$f":"'Community Bond'!AL24+'Community Bond'!AL14","v":0},{"$f":"'Community Bond'!AM24+'Community Bond'!AM14","v":0},{"$f":"'Community Bond'!AN24+'Community Bond'!AN14","v":0},{"$f":"'Community Bond'!AO24+'Community Bond'!AO14","v":0},{"$f":"'Community Bond'!AP24+'Community Bond'!AP14","v":0},{"$f":"'Community Bond'!AQ24+'Community Bond'!AQ14","v":0},{"$f":"'Community Bond'!AR24+'Community Bond'!AR14","v":0},{"$f":"'Community Bond'!AS24+'Community Bond'!AS14","v":0},{"$f":"'Community Bond'!AT24+'Community Bond'!AT14","v":0},{"$f":"'Community Bond'!AU24+'Community Bond'!AU14","v":0},{"$f":"'Community Bond'!AV24+'Community Bond'!AV14","v":0},{"$f":"'Community Bond'!AW24+'Community Bond'!AW14","v":0},{"$f":"'Community Bond'!AX24+'Community Bond'!AX14","v":0},{"$f":"'Community Bond'!AY24+'Community Bond'!AY14","v":0},{"$f":"'Community Bond'!AZ24+'Community Bond'!AZ14","v":0}]
["Interest",{"$nulls":3},{"$f":"+'Community Bond'!C27","v":0},{"$f":"+'Community Bond'!D27","v":0},{"$f":"+'Community Bond'!E27","v":0},{"$f":"+'Community Bond'!F27","v":0},{"$f":"+'Community Bond'!G27","v":0},{"$f":"+'Community Bond'!H27","v":0},{"$f":"+'Community Bond'!I27","v":0},{"$f":"+'Community Bond'!J27","v":0},{"$f":"+'Community Bond'!K27","v":0},{"$f":"+'Community Bond'!L27","v":0},{"$f":"+'Community Bond'!M27","v":0},{"$f":"+'Community Bond'!N27","v":0},{"$f":"+'Community Bond'!O27","v":0},{"$f":"+'Community Bond'!P27","v":0},{"$f":"+'Community Bond'!Q27","v":0},{"$f":"+'Community Bond'!R27","v":0},{"$f":"+'Community Bond'!S27","v":0},{"$f":"+'Community Bond'!T27","v":0},{"$f":"+'Community Bond'!U27","v":0},{"$f":"+'Community Bond'!V27","v":0},{"$f":"+'Community Bond'!W27","v":0},{"$f":"+'Community Bond'!X27","v":0},{"$f":"+'Community Bond'!Y27","v":0},{"$f":"+'Community Bond'!Z27","v":0},{"$f":"+'Community Bond'!AA27","v":0},{"$f":"+'Community Bond'!AB27","v":0},{"$f":"+'Community Bond'!AC27","v":0},{"$f":"+'Community Bond'!AD27","v":0},{"$f":"+'Community Bond'!AE27","v":0},{"$f":"+'Community Bond'!AF27","v":0},{"$f":"+'Community Bond'!AG27","v":0},{"$f":"+'Community Bond'!AH27","v":0},{"$f":"+'Community Bond'!AI27","v":0},{"$f":"+'Community Bond'!AJ27","v":0},{"$f":"+'Community Bond'!AK27","v":0},{"$f":"+'Community Bond'!AL27","v":0},{"$f":"+'Community Bond'!AM27","v":0},{"$f":"+'Community Bond'!AN27","v":0},{"$f":"+'Community Bond'!AO27","v":0},{"$f":"+'Community Bond'!AP27","v":0},{"$f":"+'Community Bond'!AQ27","v":0},{"$f":"+'Community Bond'!AR27","v":0},{"$f":"+'Community Bond'!AS27","v":0},{"$f":"+'Community Bond'!AT27","v":0},{"$f":"+'Community Bond'!AU27","v":0},{"$f":"+'Community Bond'!AV27","v":0},{"$f":"+'Community Bond'!AW27","v":0},{"$f":"+'Community Bond'!AX27","v":0},{"$f":"+'Community Bond'!AY27","v":0},{"$f":"+'Community Bond'!AZ27","v":0}]
[]
["Unsecured Short Term Lending"]
["Interest Payable",{"$f":"+'Project Information'!H26","v":{"v":0.075,"d":"7.50%"}},0,0,{"$f":"IF(($E$14+$E$15+$E$32+$E$33+$E$43+$E$44)<0,((($E$14+$E$15+$E$32+$E$33+$E$43+$E$44)*(B51)/12)*$E$5),0)","v":{"v":-335.0317499999997,"d":"(335)"}},{"$f":"IF((E57+((F27+F40+F43+F44+F47+F48)/2))<0,(E57+((F27+F40+F43+F44+F47+F48)/2))*$B$51,0)","v":{"v":-408.58550625000186,"d":"(409)"}},{"v":-413.0020092187518,"d":"(413)"},{"v":-465.01572047015725,"d":"(465)"},{"v":-560.7346348814182,"d":"(561)"},{"v":-399.11462271320414,"d":"(399)"},{"v":-8.536071997244472,"d":"(9)"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF((AH57+((AI27+AI40+AI43+AI44+AI47+AI48)/2))<0,(AH57+((AI27+AI40+AI43+AI44+AI47+AI48)/2))*$B$51,0)","v":0},{"$f":"IF((AI57+((AJ27+AJ40+AJ43+AJ44+AJ47+AJ48)/2))<0,(AI57+((AJ27+AJ40+AJ43+AJ44+AJ47+AJ48)/2))*$B$51,0)","v":0},{"$f":"IF((AJ57+((AK27+AK40+AK43+AK44+AK47+AK48)/2))<0,(AJ57+((AK27+AK40+AK43+AK44+AK47+AK48)/2))*$B$51,0)","v":0},{"$f":"IF((AK57+((AL27+AL40+AL43+AL44+AL47+AL48)/2))<0,(AK57+((AL27+AL40+AL43+AL44+AL47+AL48)/2))*$B$51,0)","v":0},{"$f":"IF((AL57+((AM27+AM40+AM43+AM44+AM47+AM48)/2))<0,(AL57+((AM27+AM40+AM43+AM44+AM47+AM48)/2))*$B$51,0)","v":0},{"$f":"IF((AM57+((AN27+AN40+AN43+AN44+AN47+AN48)/2))<0,(AM57+((AN27+AN40+AN43+AN44+AN47+AN48)/2))*$B$51,0)","v":0},{"$f":"IF((AN57+((AO27+AO40+AO43+AO44+AO47+AO48)/2))<0,(AN57+((AO27+AO40+AO43+AO44+AO47+AO48)/2))*$B$51,0)","v":0},{"$f":"IF((AO57+((AP27+AP40+AP43+AP44+AP47+AP48)/2))<0,(AO57+((AP27+AP40+AP43+AP44+AP47+AP48)/2))*$B$51,0)","v":0},{"$f":"IF((AP57+((AQ27+AQ40+AQ43+AQ44+AQ47+AQ48)/2))<0,(AP57+((AQ27+AQ40+AQ43+AQ44+AQ47+AQ48)/2))*$B$51,0)","v":0},0,{"$f":"IF((AR57+((AS27+AS40+AS43+AS44+AS47+AS48)/2))<0,(AR57+((AS27+AS40+AS43+AS44+AS47+AS48)/2))*$B$51,0)","v":0},{"$f":"IF((AS57+((AT27+AT40+AT43+AT44+AT47+AT48)/2))<0,(AS57+((AT27+AT40+AT43+AT44+AT47+AT48)/2))*$B$51,0)","v":0},{"$f":"IF((AT57+((AU27+AU40+AU43+AU44+AU47+AU48)/2))<0,(AT57+((AU27+AU40+AU43+AU44+AU47+AU48)/2))*$B$51,0)","v":0},{"$f":"IF((AU57+((AV27+AV40+AV43+AV44+AV47+AV48)/2))<0,(AU57+((AV27+AV40+AV43+AV44+AV47+AV48)/2))*$B$51,0)","v":0},{"$f":"IF((AV57+((AW27+AW40+AW43+AW44+AW47+AW48)/2))<0,(AV57+((AW27+AW40+AW43+AW44+AW47+AW48)/2))*$B$51,0)","v":0},{"$f":"IF((AW57+((AX27+AX40+AX43+AX44+AX47+AX48)/2))<0,(AW57+((AX27+AX40+AX43+AX44+AX47+AX48)/2))*$B$51,0)","v":0},{"$f":"IF((AX57+((AY27+AY40+AY43+AY44+AY47+AY48)/2))<0,(AX57+((AY27+AY40+AY43+AY44+AY47+AY48)/2))*$B$51,0)","v":0},{"$f":"IF((AY57+((AZ27+AZ40+AZ43+AZ44+AZ47+AZ48)/2))<0,(AY57+((AZ27+AZ40+AZ43+AZ44+AZ47+AZ48)/2))*$B$51,0)","v":0},{"$f":"IF((AZ57+((BA27+BA40+BA43+BA44+BA47+BA48)/2))<0,(AZ57+((BA27+BA40+BA43+BA44+BA47+BA48)/2))*$B$51,0)","v":0},{"$f":"IF((BA57+((BB27+BB40+BB43+BB44+BB47+BB48)/2))<0,(BA57+((BB27+BB40+BB43+BB44+BB47+BB48)/2))*$B$51,0)","v":0}]
["Interest Receivable",{"v":0.005,"d":"0.50%"},{"$f":"IF((((C27+C40)/2))>0,(((C27+C40)/2))*$B$52,0)","v":0},{"$f":"IF((C57+((D27+D40)/2))>0,(C57+((D27+D40)/2))*$B$52,0)","v":0},{"$f":"IF(($E$14+$E$15+$E$32+$E$33+$E$43+$E$44+E47+E48)>0,((($E$14+$E$15+$E$32+$E$33+$E$43+$E$44+E47+E48)*(B52)/12)*$E$5),0)","v":0},{"$f":"IF((E57+((F27+F40+F43+F44+F47+F48)/2))>0,(E57+((F27+F40)/2))*$B$52,0)","v":0},0,0,0,0,0,{"v":318.5435401048664,"d":"319"},{"v":382.4342795976263,"d":"382"},{"v":461.5439330385772,"d":"462"},{"v":556.5440000526619,"d":"557"},{"v":673.0713581706036,"d":"673"},{"v":805.6883022509853,"d":"806"},{"v":955.126559008375,"d":"955"},{"v":1128.3163124744556,"d":"1,128"},{"v":1319.888363975518,"d":"1,320"},{"v":1530.647885789366,"d":"1,531"},{"v":1767.5985341988228,"d":"1,768"},{"v":2022.975570258462,"d":"2,023"},{"v":2297.650543372219,"d":"2,298"},{"v":2601.1702826630185,"d":"2,601"},{"v":2924.61346218909,"d":"2,925"},{"v":3268.927566893135,"d":"3,269"},{"v":3644.981621686813,"d":"3,645"},{"v":4042.7141591315553,"d":"4,043"},{"v":4463.157859569212,"d":"4,463"},{"v":4918.503488957196,"d":"4,919"},{"v":5395.082623485704,"d":"5,395"},{"v":5894.0133477332865,"d":"5,894"},{"v":6430.044441916972,"d":"6,430"},{"$f":"IF((AH57+((AI27+AI40+AI43+AI44+AI47+AI48)/2))>0,(AH57+((AI27+AI40)/2))*$B$52,0)","v":{"v":6954.583122917807,"d":"6,955"}},{"$f":"IF((AI57+((AJ27+AJ40+AJ43+AJ44+AJ47+AJ48)/2))>0,(AI57+((AJ27+AJ40)/2))*$B$52,0)","v":{"v":7465.825993401782,"d":"7,466"}},{"$f":"IF((AJ57+((AK27+AK40+AK43+AK44+AK47+AK48)/2))>0,(AJ57+((AK27+AK40)/2))*$B$52,0)","v":{"v":8010.485615384258,"d":"8,010"}},{"$f":"IF((AK57+((AL27+AL40+AL43+AL44+AL47+AL48)/2))>0,(AK57+((AL27+AL40)/2))*$B$52,0)","v":{"v":8589.654488737111,"d":"8,590"}},{"$f":"IF((AL57+((AM27+AM40+AM43+AM44+AM47+AM48)/2))>0,(AL57+((AM27+AM40)/2))*$B$52,0)","v":{"v":9204.460163315007,"d":"9,204"}},{"$f":"IF((AM57+((AN27+AN40+AN43+AN44+AN47+AN48)/2))>0,(AM57+((AN27+AN40)/2))*$B$52,0)","v":{"v":9856.06395182982,"d":"9,856"}},{"$f":"IF((AN57+((AO27+AO40+AO43+AO44+AO47+AO48)/2))>0,(AN57+((AO27+AO40)/2))*$B$52,0)","v":{"v":10545.662167418152,"d":"10,546"}},{"$f":"IF((AO57+((AP27+AP40+AP43+AP44+AP47+AP48)/2))>0,(AO57+((AP27+AP40)/2))*$B$52,0)","v":{"v":11274.484899459305,"d":"11,274"}},{"$f":"IF((AP57+((AQ27+AQ40+AQ43+AQ44+AQ47+AQ48)/2))>0,(AP57+((AQ27+AQ40)/2))*$B$52,0)","v":{"v":12043.80481629678,"d":"12,044"}},{"v":12854.931045988651,"d":"12,855"},{"$f":"IF((AR57+((AS27+AS40+AS43+AS44+AS47+AS48)/2))>0,(AR57+((AS27+AS40)/2))*$B$52,0)","v":{"v":13709.205561497292,"d":"13,709"}},{"$f":"IF((AS57+((AT27+AT40+AT43+AT44+AT47+AT48)/2))>0,(AS57+((AT27+AT40)/2))*$B$52,0)","v":{"v":14608.01708389184,"d":"14,608"}},{"$f":"IF((AT57+((AU27+AU40+AU43+AU44+AU47+AU48)/2))>0,(AT57+((AU27+AU40)/2))*$B$52,0)","v":{"v":15552.79759223597,"d":"15,553"}},{"$f":"IF((AU57+((AV27+AV40+AV43+AV44+AV47+AV48)/2))>0,(AU57+((AV27+AV40)/2))*$B$52,0)","v":{"v":16545.023854309562,"d":"16,545"}},{"$f":"IF((AV57+((AW27+AW40+AW43+AW44+AW47+AW48)/2))>0,(AV57+((AW27+AW40)/2))*$B$52,0)","v":{"v":17586.214004416892,"d":"17,586"}},{"$f":"IF((AW57+((AX27+AX40+AX43+AX44+AX47+AX48)/2))>0,(AW57+((AX27+AX40)/2))*$B$52,0)","v":{"v":18677.929144699836,"d":"18,678"}},{"$f":"IF((AX57+((AY27+AY40+AY43+AY44+AY47+AY48)/2))>0,(AX57+((AY27+AY40)/2))*$B$52,0)","v":{"v":19821.784996292015,"d":"19,822"}},{"$f":"IF((AY57+((AZ27+AZ40+AZ43+AZ44+AZ47+AZ48)/2))>0,(AY57+((AZ27+AZ40)/2))*$B$52,0)","v":{"v":21019.44115181822,"d":"21,019"}},{"$f":"IF((AZ57+((BA27+BA40+BA43+BA44+BA47+BA48)/2))>0,(AZ57+((BA27+BA40)/2))*$B$52,0)","v":{"v":22272.610318538398,"d":"22,273"}},{"$f":"IF((BA57+((BB27+BB40+BB43+BB44+BB47+BB48)/2))>0,(BA57+((BB27+BB40)/2))*$B$52,0)","v":{"v":23583.05515342101,"d":"23,583"}}]
[]
[]
["Annual Surplus/(Deficit)",null,{"$f":"+C27+C40+C51+C52+C43+C44+C47+C48","v":0},{"v":-2508513.3932031253,"d":"(2,508,513)"},{"v":2503709.6714531253,"d":"2,503,710"},{"v":-1696.7555062500032,"d":"(1,697)"},{"v":1574.5655907812616,"d":"1,575"},{"v":-3013.6116020701447,"d":"(3,014)"},{"v":365.388303358588,"d":"365"},{"v":4106.098699962007,"d":"4,106"},{"v":6699.907869846211,"d":"6,700"},{"v":10823.126370795624,"d":"10,823"},{"v":14797.06016580113,"d":"14,797"},{"v":16925.91086402019,"d":"16,926"},{"v":21169.116008627723,"d":"21,169"},{"v":25558.354596666904,"d":"25,558"},{"v":27621.03997956621,"d":"27,621"},{"v":32303.700980147056,"d":"32,304"},{"v":37145.39015975129,"d":"37,145"},{"v":39675.00249217465,"d":"39,675"},{"v":44839.56575517848,"d":"44,840"},{"v":50177.64425701361,"d":"50,178"},{"v":52228.547202901726,"d":"52,229"},{"v":57916.11701571476,"d":"57,916"},{"v":63795.298439895836,"d":"63,795"},{"v":65905.41655005893,"d":"65,905"},{"v":72164.53943626308,"d":"72,165"},{"v":78633.13653600184,"d":"78,633"},{"v":80857.61097934004,"d":"80,858"},{"v":87740.31289615993,"d":"87,740"},{"v":94853.28448842168,"d":"94,853"},{"v":96254.94845751017,"d":"96,255"},{"v":103816.27196577047,"d":"103,816"},{"v":111132.19680188726,"d":"111,132"},{"$f":"+AI27+AI40+AI51+AI52+AI43+AI44+AI47+AI48","v":{"v":99207.81427944716,"d":"99,208"}},{"v":105800.57678462705,"d":"105,801"},{"v":112607.93163034631,"d":"112,608"},{"v":119638.78658414805,"d":"119,639"},{"v":126898.28892158823,"d":"126,898"},{"v":134394.8302728513,"d":"134,395"},{"v":142134.0541780703,"d":"142,134"},{"v":150123.861370431,"d":"150,124"},{"v":158373.42528139762,"d":"158,373"},{"$f":"+AR27+AR40+AR51+AR52+AR43+AR44+AR47+AR48","v":{"v":166888.1928250425,"d":"166,888"}},{"v":175675.88789392283,"d":"175,676"},{"v":184747.53258629012,"d":"184,748"},{"v":194109.45125970626,"d":"194,109"},{"v":203773.27983180396,"d":"203,773"},{"v":213743.9703612361,"d":"213,744"},{"v":224033.8008922237,"d":"224,034"},{"v":234652.3955962416,"d":"234,652"},{"v":245607.72276976626,"d":"245,608"},{"v":256913.11308502484,"d":"256,913"},{"v":268575.2657029021,"d":"268,575"}]
[]
["Cumulative Surplus/(Deficit)",null,{"$f":"C55","v":0},{"$f":"+C57+D55","v":{"v":-2508513.3932031253,"d":"(2,508,513)"}},{"$f":"+D57+E55","v":{"v":-4803.721750000026,"d":"(4,804)"}},{"$f":"F55+E57","v":{"v":-6500.477256250029,"d":"(6,500)"}},{"v":-4925.911665468768,"d":"(4,926)"},{"v":-7939.5232675389125,"d":"(7,940)"},{"v":-7574.1349641803245,"d":"(7,574)"},{"v":-3468.0362642183172,"d":"(3,468)"},{"v":3231.8716056278936,"d":"3,232"},{"v":14054.997976423518,"d":"14,055"},{"v":28852.058142224647,"d":"28,852"},{"v":45777.969006244835,"d":"45,778"},{"v":66947.08501487256,"d":"66,947"},{"v":92505.43961153946,"d":"92,505"},{"v":120126.47959110567,"d":"120,126"},{"v":152430.1805712527,"d":"152,430"},{"v":189575.570731004,"d":"189,576"},{"v":229250.57322317865,"d":"229,251"},{"v":274090.13897835714,"d":"274,090"},{"v":324267.78323537076,"d":"324,268"},{"v":376496.3304382725,"d":"376,496"},{"v":434412.44745398726,"d":"434,412"},{"v":498207.7458938831,"d":"498,208"},{"v":564113.162443942,"d":"564,113"},{"v":636277.7018802051,"d":"636,278"},{"v":714910.8384162069,"d":"714,911"},{"v":795768.4493955469,"d":"795,768"},{"v":883508.7622917069,"d":"883,509"},{"v":978362.0467801285,"d":"978,362"},{"v":1074616.9952376387,"d":"1,074,617"},{"v":1178433.2672034092,"d":"1,178,433"},{"v":1289565.4640052966,"d":"1,289,565"},{"$f":"AI55+AH57","v":{"v":1388773.2782847437,"d":"1,388,773"}},{"$f":"AJ55+AI57","v":{"v":1494573.8550693707,"d":"1,494,574"}},{"$f":"AK55+AJ57","v":{"v":1607181.786699717,"d":"1,607,182"}},{"$f":"AL55+AK57","v":{"v":1726820.573283865,"d":"1,726,821"}},{"$f":"AM55+AL57","v":{"v":1853718.8622054532,"d":"1,853,719"}},{"$f":"AN55+AM57","v":{"v":1988113.6924783045,"d":"1,988,114"}},{"$f":"AO55+AN57","v":{"v":2130247.746656375,"d":"2,130,248"}},{"$f":"AP55+AO57","v":{"v":2280371.608026806,"d":"2,280,372"}},{"$f":"AQ55+AP57","v":{"v":2438745.0333082033,"d":"2,438,745"}},{"v":2605633.226133246,"d":"2,605,633"},{"$f":"AS55+AR57","v":{"v":2781309.1140271686,"d":"2,781,309"}},{"$f":"AT55+AS57","v":{"v":2966056.6466134586,"d":"2,966,057"}},{"$f":"AU55+AT57","v":{"v":3160166.097873165,"d":"3,160,166"}},{"$f":"AV55+AU57","v":{"v":3363939.3777049687,"d":"3,363,939"}},{"$f":"AW55+AV57","v":{"v":3577683.3480662047,"d":"3,577,683"}},{"$f":"AX55+AW57","v":{"v":3801717.1489584283,"d":"3,801,717"}},{"$f":"AY55+AX57","v":{"v":4036369.54455467,"d":"4,036,370"}},{"$f":"AZ55+AY57","v":{"v":4281977.267324436,"d":"4,281,977"}},{"$f":"BA55+AZ57","v":{"v":4538890.380409461,"d":"4,538,890"}},{"$f":"BB55+BA57","v":{"v":4807465.646112364,"d":"4,807,466"}}]
{"$rows_empty":337}
[{"v":42939,"d":"42,939 "}]
[]
[]
[]
[]
[{"v":44376,"d":"44,376 "}]

{"sheet":"Balance Sheet","index":15,"n_rows":404,"n_cols":55,"rows_kept":404}
["Project Name",{"$f":"+'Cash Flow'!C1","v":"Langley CLT 14 units LHA rent"}]
[]
["Projected Balance Sheet"]
[]
[null,null,{"$f":"+'Cash Flow'!C9","v":2021},{"$f":"+'Cash Flow'!D9","v":2022},{"$f":"+'Cash Flow'!E9","v":2023},{"$f":"+'Cash Flow'!F9","v":2024},{"$f":"+'Cash Flow'!G9","v":2025},{"$f":"+'Cash Flow'!H9","v":2026},{"$f":"+'Cash Flow'!I9","v":2027},{"$f":"+'Cash Flow'!J9","v":2028},{"$f":"+'Cash Flow'!K9","v":2029},{"$f":"+'Cash Flow'!L9","v":2030},{"$f":"+'Cash Flow'!M9","v":2031},{"$f":"+'Cash Flow'!N9","v":2032},{"$f":"+'Cash Flow'!O9","v":2033},{"$f":"+'Cash Flow'!P9","v":2034},{"$f":"+'Cash Flow'!Q9","v":2035},{"$f":"+'Cash Flow'!R9","v":2036},{"$f":"+'Cash Flow'!S9","v":2037},{"$f":"+'Cash Flow'!T9","v":2038},{"$f":"+'Cash Flow'!U9","v":2039},{"$f":"+'Cash Flow'!V9","v":2040},{"$f":"+'Cash Flow'!W9","v":2041},{"$f":"+'Cash Flow'!X9","v":2042},{"$f":"+'Cash Flow'!Y9","v":2043},{"$f":"+'Cash Flow'!Z9","v":2044},{"$f":"+'Cash Flow'!AA9","v":2045},{"$f":"+'Cash Flow'!AB9","v":2046},{"$f":"+'Cash Flow'!AC9","v":2047},{"$f":"+'Cash Flow'!AD9","v":2048},{"$f":"+'Cash Flow'!AE9","v":2049},{"$f":"+'Cash Flow'!AF9","v":2050},{"$f":"+'Cash Flow'!AG9","v":2051},{"$f":"+'Cash Flow'!AH9","v":2052},{"$f":"+'Cash Flow'!AI9","v":2053},{"$f":"+'Cash Flow'!AJ9","v":2054},{"$f":"+'Cash Flow'!AK9","v":2055},{"$f":"+'Cash Flow'!AL9","v":2056},{"$f":"+'Cash Flow'!AM9","v":2057},{"$f":"+'Cash Flow'!AN9","v":2058},{"$f":"+'Cash Flow'!AO9","v":2059},{"$f":"+'Cash Flow'!AP9","v":2060},{"$f":"+'Cash Flow'!AQ9","v":2061},{"$f":"+'Cash Flow'!AR9","v":2062},{"$f":"+'Cash Flow'!AS9","v":2063},{"$f":"+'Cash Flow'!AT9","v":2064},{"$f":"+'Cash Flow'!AU9","v":2065},{"$f":"+'Cash Flow'!AV9","v":2066},{"$f":"+'Cash Flow'!AW9","v":2067},{"$f":"+'Cash Flow'!AX9","v":2068},{"$f":"+'Cash Flow'!AY9","v":2069},{"$f":"+'Cash Flow'!AZ9","v":2070},{"$f":"+'Cash Flow'!BA9","v":2071},{"$f":"+'Cash Flow'!BB9","v":2072}]
[null,null,{"$f":"+'Cash Flow'!C10","v":2022},{"$f":"+'Cash Flow'!D10","v":2023},{"$f":"+'Cash Flow'!E10","v":2024},{"$f":"+'Cash Flow'!F10","v":2025},{"$f":"+'Cash Flow'!G10","v":2026},{"$f":"+'Cash Flow'!H10","v":2027},{"$f":"+'Cash Flow'!I10","v":2028},{"$f":"+'Cash Flow'!J10","v":2029},{"$f":"+'Cash Flow'!K10","v":2030},{"$f":"+'Cash Flow'!L10","v":2031},{"$f":"+'Cash Flow'!M10","v":2032},{"$f":"+'Cash Flow'!N10","v":2033},{"$f":"+'Cash Flow'!O10","v":2034},{"$f":"+'Cash Flow'!P10","v":2035},{"$f":"+'Cash Flow'!Q10","v":2036},{"$f":"+'Cash Flow'!R10","v":2037},{"$f":"+'Cash Flow'!S10","v":2038},{"$f":"+'Cash Flow'!T10","v":2039},{"$f":"+'Cash Flow'!U10","v":2040},{"$f":"+'Cash Flow'!V10","v":2041},{"$f":"+'Cash Flow'!W10","v":2042},{"$f":"+'Cash Flow'!X10","v":2043},{"$f":"+'Cash Flow'!Y10","v":2044},{"$f":"+'Cash Flow'!Z10","v":2045},{"$f":"+'Cash Flow'!AA10","v":2046},{"$f":"+'Cash Flow'!AB10","v":2047},{"$f":"+'Cash Flow'!AC10","v":2048},{"$f":"+'Cash Flow'!AD10","v":2049},{"$f":"+'Cash Flow'!AE10","v":2050},{"$f":"+'Cash Flow'!AF10","v":2051},{"$f":"+'Cash Flow'!AG10","v":2052},{"$f":"+'Cash Flow'!AH10","v":2053},{"$f":"+'Cash Flow'!AI10","v":2054},{"$f":"+'Cash Flow'!AJ10","v":2055},{"$f":"+'Cash Flow'!AK10","v":2056},{"$f":"+'Cash Flow'!AL10","v":2057},{"$f":"+'Cash Flow'!AM10","v":2058},{"$f":"+'Cash Flow'!AN10","v":2059},{"$f":"+'Cash Flow'!AO10","v":2060},{"$f":"+'Cash Flow'!AP10","v":2061},{"$f":"+'Cash Flow'!AQ10","v":2062},{"$f":"+'Cash Flow'!AR10","v":2063},{"$f":"+'Cash Flow'!AS10","v":2064},{"$f":"+'Cash Flow'!AT10","v":2065},{"$f":"+'Cash Flow'!AU10","v":2066},{"$f":"+'Cash Flow'!AV10","v":2067},{"$f":"+'Cash Flow'!AW10","v":2068},{"$f":"+'Cash Flow'!AX10","v":2069},{"$f":"+'Cash Flow'!AY10","v":2070},{"$f":"+'Cash Flow'!AZ10","v":2071},{"$f":"+'Cash Flow'!BA10","v":2072},{"$f":"+'Cash Flow'!BB10","v":2073}]
[null,null,{"$f":"+'Cash Flow'!C11","v":"Year "},{"$f":"+'Cash Flow'!D11","v":"Year"},{"$f":"+'Cash Flow'!E11","v":"Year "},{"$f":"+'Cash Flow'!F11","v":"Year "},{"$f":"+'Cash Flow'!G11","v":"Year "},{"$f":"+'Cash Flow'!H11","v":"Year "},{"$f":"+'Cash Flow'!I11","v":"Year "},{"$f":"+'Cash Flow'!J11","v":"Year "},{"$f":"+'Cash Flow'!K11","v":"Year "},{"$f":"+'Cash Flow'!L11","v":"Year "},{"$f":"+'Cash Flow'!M11","v":"Year "},{"$f":"+'Cash Flow'!N11","v":"Year "},{"$f":"+'Cash Flow'!O11","v":"Year "},{"$f":"+'Cash Flow'!P11","v":"Year "},{"$f":"+'Cash Flow'!Q11","v":"Year "},{"$f":"+'Cash Flow'!R11","v":"Year "},{"$f":"+'Cash Flow'!S11","v":"Year "},{"$f":"+'Cash Flow'!T11","v":"Year "},{"$f":"+'Cash Flow'!U11","v":"Year "},{"$f":"+'Cash Flow'!V11","v":"Year "},{"$f":"+'Cash Flow'!W11","v":"Year "},{"$f":"+'Cash Flow'!X11","v":"Year "},{"$f":"+'Cash Flow'!Y11","v":"Year "},{"$f":"+'Cash Flow'!Z11","v":"Year "},{"$f":"+'Cash Flow'!AA11","v":"Year "},{"$f":"+'Cash Flow'!AB11","v":"Year "},{"$f":"+'Cash Flow'!AC11","v":"Year "},{"$f":"+'Cash Flow'!AD11","v":"Year "},{"$f":"+'Cash Flow'!AE11","v":"Year "},{"$f":"+'Cash Flow'!AF11","v":"Year "},{"$f":"+'Cash Flow'!AG11","v":"Year "},{"$f":"+'Cash Flow'!AH11","v":"Year "},{"$f":"+'Cash Flow'!AI11","v":"Year "},{"$f":"+'Cash Flow'!AJ11","v":"Year "},{"$f":"+'Cash Flow'!AK11","v":"Year "},{"$f":"+'Cash Flow'!AL11","v":"Year "},{"$f":"+'Cash Flow'!AM11","v":"Year "},{"$f":"+'Cash Flow'!AN11","v":"Year "},{"$f":"+'Cash Flow'!AO11","v":"Year "},{"$f":"+'Cash Flow'!AP11","v":"Year "},{"$f":"+'Cash Flow'!AQ11","v":"Year "},{"$f":"+'Cash Flow'!AR11","v":"Year "},{"$f":"+'Cash Flow'!AS11","v":"Year "},{"$f":"+'Cash Flow'!AT11","v":"Year "},{"$f":"+'Cash Flow'!AU11","v":"Year "},{"$f":"+'Cash Flow'!AV11","v":"Year "},{"$f":"+'Cash Flow'!AW11","v":"Year "},{"$f":"+'Cash Flow'!AX11","v":"Year "},{"$f":"+'Cash Flow'!AY11","v":"Year "},{"$f":"+'Cash Flow'!AZ11","v":"Year "},{"$f":"+'Cash Flow'!BA11","v":"Year "},{"$f":"+'Cash Flow'!BB11","v":"Year "}]
[null,null,{"$f":"+'Cash Flow'!C12","v":{"v":0,"d":"0 "}},{"$f":"+'Cash Flow'!D12","v":{"v":0,"d":"0 "}},{"$f":"+'Cash Flow'!E12","v":{"v":1,"d":"1 "}},{"$f":"+'Cash Flow'!F12","v":{"v":2,"d":"2 "}},{"$f":"+'Cash Flow'!G12","v":{"v":3,"d":"3 "}},{"$f":"+'Cash Flow'!H12","v":{"v":4,"d":"4 "}},{"$f":"+'Cash Flow'!I12","v":{"v":5,"d":"5 "}},{"$f":"+'Cash Flow'!J12","v":{"v":6,"d":"6 "}},{"$f":"+'Cash Flow'!K12","v":{"v":7,"d":"7 "}},{"$f":"+'Cash Flow'!L12","v":{"v":8,"d":"8 "}},{"$f":"+'Cash Flow'!M12","v":{"v":9,"d":"9 "}},{"$f":"+'Cash Flow'!N12","v":{"v":10,"d":"10 "}},{"$f":"+'Cash Flow'!O12","v":{"v":11,"d":"11 "}},{"$f":"+'Cash Flow'!P12","v":{"v":12,"d":"12 "}},{"$f":"+'Cash Flow'!Q12","v":{"v":13,"d":"13 "}},{"$f":"+'Cash Flow'!R12","v":{"v":14,"d":"14 "}},{"$f":"+'Cash Flow'!S12","v":{"v":15,"d":"15 "}},{"$f":"+'Cash Flow'!T12","v":{"v":16,"d":"16 "}},{"$f":"+'Cash Flow'!U12","v":{"v":17,"d":"17 "}},{"$f":"+'Cash Flow'!V12","v":{"v":18,"d":"18 "}},{"$f":"+'Cash Flow'!W12","v":{"v":19,"d":"19 "}},{"$f":"+'Cash Flow'!X12","v":{"v":20,"d":"20 "}},{"$f":"+'Cash Flow'!Y12","v":{"v":21,"d":"21 "}},{"$f":"+'Cash Flow'!Z12","v":{"v":22,"d":"22 "}},{"$f":"+'Cash Flow'!AA12","v":{"v":23,"d":"23 "}},{"$f":"+'Cash Flow'!AB12","v":{"v":24,"d":"24 "}},{"$f":"+'Cash Flow'!AC12","v":{"v":25,"d":"25 "}},{"$f":"+'Cash Flow'!AD12","v":{"v":26,"d":"26 "}},{"$f":"+'Cash Flow'!AE12","v":{"v":27,"d":"27 "}},{"$f":"+'Cash Flow'!AF12","v":{"v":28,"d":"28 "}},{"$f":"+'Cash Flow'!AG12","v":{"v":29,"d":"29 "}},{"$f":"+'Cash Flow'!AH12","v":{"v":30,"d":"30 "}},{"$f":"+'Cash Flow'!AI12","v":{"v":31,"d":"31 "}},{"$f":"+'Cash Flow'!AJ12","v":{"v":32,"d":"32 "}},{"$f":"+'Cash Flow'!AK12","v":{"v":33,"d":"33 "}},{"$f":"+'Cash Flow'!AL12","v":{"v":34,"d":"34 "}},{"$f":"+'Cash Flow'!AM12","v":{"v":35,"d":"35 "}},{"$f":"+'Cash Flow'!AN12","v":{"v":36,"d":"36 "}},{"$f":"+'Cash Flow'!AO12","v":{"v":37,"d":"37 "}},{"$f":"+'Cash Flow'!AP12","v":{"v":38,"d":"38 "}},{"$f":"+'Cash Flow'!AQ12","v":{"v":39,"d":"39 "}},{"$f":"+'Cash Flow'!AR12","v":{"v":40,"d":"40 "}},{"$f":"+'Cash Flow'!AS12","v":{"v":41,"d":"41 "}},{"$f":"+'Cash Flow'!AT12","v":{"v":42,"d":"42 "}},{"$f":"+'Cash Flow'!AU12","v":{"v":43,"d":"43 "}},{"$f":"+'Cash Flow'!AV12","v":{"v":44,"d":"44 "}},{"$f":"+'Cash Flow'!AW12","v":{"v":45,"d":"45 "}},{"$f":"+'Cash Flow'!AX12","v":{"v":46,"d":"46 "}},{"$f":"+'Cash Flow'!AY12","v":{"v":47,"d":"47 "}},{"$f":"+'Cash Flow'!AZ12","v":{"v":48,"d":"48 "}},{"$f":"+'Cash Flow'!BA12","v":{"v":49,"d":"49 "}},{"$f":"+'Cash Flow'!BB12","v":{"v":50,"d":"50 "}}]
[]
["Fixed assets"]
["Housing Properties at cost",null,{"$f":"-'Cash Flow'!C30","v":0},{"$f":"-'Cash Flow'!D30+C11","v":{"v":2928513.3932031253,"d":"2,928,513"}},{"$f":"-'Cash Flow'!E30+D11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+E11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"v":3022697.281015625,"d":"3,022,697"},{"$f":"+AH11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AI11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AJ11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AK11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AL11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AM11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AN11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AO11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AP11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AQ11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AR11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AS11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AT11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AU11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AV11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AW11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AX11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AY11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+AZ11","v":{"v":3022697.281015625,"d":"3,022,697"}},{"$f":"+BA11","v":{"v":3022697.281015625,"d":"3,022,697"}}]
["Less SHG",null,{"$f":"-'Cash Flow'!C16","v":0},{"$f":"-'Cash Flow'!D16+C12","v":{"v":-420000,"d":"(420,000)"}},{"$f":"-'Cash Flow'!E16+D12","v":{"v":-840000,"d":"(840,000)"}},{"$f":"+E12","v":{"v":-840000,"d":"(840,000)"}},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"},{"v":-840000,"d":"(840,000)"}]
["Less Other Grant",null,{"$f":"-'Cash Flow'!C17","v":0},{"$f":"-'Cash Flow'!D17+C13","v":0},{"$f":"-'Cash Flow'!E17+D13","v":0},{"$f":"-'Cash Flow'!F17+E13","v":0},{"$f":"+F13","v":0},{"$f":"+G13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Less First Tranche HomeBuy Sales",null,{"$f":"+'I&E'!C26+'Balance Sheet'!B14","v":0},{"$f":"+'I&E'!D26+'Balance Sheet'!C14","v":0},{"$f":"+'I&E'!E26+'Balance Sheet'!D14","v":0},{"$f":"+'I&E'!F26+'Balance Sheet'!E14","v":0},{"$f":"+'I&E'!G26+'Balance Sheet'!F14","v":0},{"$f":"+'I&E'!H26+'Balance Sheet'!G14","v":0},{"$f":"+'I&E'!I26+'Balance Sheet'!H14","v":0},{"$f":"+'I&E'!J26+'Balance Sheet'!I14","v":0},{"$f":"+'I&E'!K26+'Balance Sheet'!J14","v":0},{"$f":"+'I&E'!L26+'Balance Sheet'!K14","v":0},{"$f":"+'I&E'!M26+'Balance Sheet'!L14","v":0},{"$f":"+'I&E'!N26+'Balance Sheet'!M14","v":0},{"$f":"+'I&E'!O26+'Balance Sheet'!N14","v":0},{"$f":"+'I&E'!P26+'Balance Sheet'!O14","v":0},{"$f":"+'I&E'!Q26+'Balance Sheet'!P14","v":0},{"$f":"+'I&E'!R26+'Balance Sheet'!Q14","v":0},{"$f":"+'I&E'!S26+'Balance Sheet'!R14","v":0},{"$f":"+'I&E'!T26+'Balance Sheet'!S14","v":0},{"$f":"+'I&E'!U26+'Balance Sheet'!T14","v":0},{"$f":"+'I&E'!V26+'Balance Sheet'!U14","v":0},{"$f":"+'I&E'!W26+'Balance Sheet'!V14","v":0},{"$f":"+'I&E'!X26+'Balance Sheet'!W14","v":0},{"$f":"+'I&E'!Y26+'Balance Sheet'!X14","v":0},{"$f":"+'I&E'!Z26+'Balance Sheet'!Y14","v":0},{"$f":"+'I&E'!AA26+'Balance Sheet'!Z14","v":0},{"$f":"+'I&E'!AB26+'Balance Sheet'!AA14","v":0},{"$f":"+'I&E'!AC26+'Balance Sheet'!AB14","v":0},{"$f":"+'I&E'!AD26+'Balance Sheet'!AC14","v":0},{"$f":"+'I&E'!AE26+'Balance Sheet'!AD14","v":0},{"$f":"+'I&E'!AF26+'Balance Sheet'!AE14","v":0},{"$f":"+'I&E'!AG26+'Balance Sheet'!AF14","v":0},{"$f":"+'I&E'!AH26+'Balance Sheet'!AG14","v":0},{"$f":"+'I&E'!AI26+'Balance Sheet'!AH14","v":0},{"$f":"+'I&E'!AJ26+'Balance Sheet'!AI14","v":0},{"$f":"+'I&E'!AK26+'Balance Sheet'!AJ14","v":0},{"$f":"+'I&E'!AL26+'Balance Sheet'!AK14","v":0},{"$f":"+'I&E'!AM26+'Balance Sheet'!AL14","v":0},{"$f":"+'I&E'!AN26+'Balance Sheet'!AM14","v":0},{"$f":"+'I&E'!AO26+'Balance Sheet'!AN14","v":0},{"$f":"+'I&E'!AP26+'Balance Sheet'!AO14","v":0},{"$f":"+'I&E'!AQ26+'Balance Sheet'!AP14","v":0},{"$f":"+'I&E'!AR26+'Balance Sheet'!AQ14","v":0},{"$f":"+'I&E'!AS26+'Balance Sheet'!AR14","v":0},{"$f":"+'I&E'!AT26+'Balance Sheet'!AS14","v":0},{"$f":"+'I&E'!AU26+'Balance Sheet'!AT14","v":0},{"$f":"+'I&E'!AV26+'Balance Sheet'!AU14","v":0},{"$f":"+'I&E'!AW26+'Balance Sheet'!AV14","v":0},{"$f":"+'I&E'!AX26+'Balance Sheet'!AW14","v":0},{"$f":"+'I&E'!AY26+'Balance Sheet'!AX14","v":0},{"$f":"+'I&E'!AZ26+'Balance Sheet'!AY14","v":0},{"$f":"+'I&E'!BA26+'Balance Sheet'!AZ14","v":0},{"$f":"+'I&E'!BB26+'Balance Sheet'!BA14","v":0}]
["Less First Tranch Equity Share Sales",null,{"$f":"+'I&E'!C30+'Balance Sheet'!B15","v":0},{"$f":"+'I&E'!D30+'Balance Sheet'!C15","v":0},{"$f":"+'I&E'!E30+'Balance Sheet'!D15","v":0},{"$f":"+'I&E'!F30+'Balance Sheet'!E15","v":0},{"$f":"+'I&E'!G30+'Balance Sheet'!F15","v":0},{"$f":"+'I&E'!H30+'Balance Sheet'!G15","v":0},{"$f":"+'I&E'!I30+'Balance Sheet'!H15","v":0},{"$f":"+'I&E'!J30+'Balance Sheet'!I15","v":0},{"$f":"+'I&E'!K30+'Balance Sheet'!J15","v":0},{"$f":"+'I&E'!L30+'Balance Sheet'!K15","v":0},{"$f":"+'I&E'!M30+'Balance Sheet'!L15","v":0},{"$f":"+'I&E'!N30+'Balance Sheet'!M15","v":0},{"$f":"+'I&E'!O30+'Balance Sheet'!N15","v":0},{"$f":"+'I&E'!P30+'Balance Sheet'!O15","v":0},{"$f":"+'I&E'!Q30+'Balance Sheet'!P15","v":0},{"$f":"+'I&E'!R30+'Balance Sheet'!Q15","v":0},{"$f":"+'I&E'!S30+'Balance Sheet'!R15","v":0},{"$f":"+'I&E'!T30+'Balance Sheet'!S15","v":0},{"$f":"+'I&E'!U30+'Balance Sheet'!T15","v":0},{"$f":"+'I&E'!V30+'Balance Sheet'!U15","v":0},{"$f":"+'I&E'!W30+'Balance Sheet'!V15","v":0},{"$f":"+'I&E'!X30+'Balance Sheet'!W15","v":0},{"$f":"+'I&E'!Y30+'Balance Sheet'!X15","v":0},{"$f":"+'I&E'!Z30+'Balance Sheet'!Y15","v":0},{"$f":"+'I&E'!AA30+'Balance Sheet'!Z15","v":0},{"$f":"+'I&E'!AB30+'Balance Sheet'!AA15","v":0},{"$f":"+'I&E'!AC30+'Balance Sheet'!AB15","v":0},{"$f":"+'I&E'!AD30+'Balance Sheet'!AC15","v":0},{"$f":"+'I&E'!AE30+'Balance Sheet'!AD15","v":0},{"$f":"+'I&E'!AF30+'Balance Sheet'!AE15","v":0},{"$f":"+'I&E'!AG30+'Balance Sheet'!AF15","v":0},{"$f":"+'I&E'!AH30+'Balance Sheet'!AG15","v":0},{"$f":"+'I&E'!AI30+'Balance Sheet'!AH15","v":0},{"$f":"+'I&E'!AJ30+'Balance Sheet'!AI15","v":0},{"$f":"+'I&E'!AK30+'Balance Sheet'!AJ15","v":0},{"$f":"+'I&E'!AL30+'Balance Sheet'!AK15","v":0},{"$f":"+'I&E'!AM30+'Balance Sheet'!AL15","v":0},{"$f":"+'I&E'!AN30+'Balance Sheet'!AM15","v":0},{"$f":"+'I&E'!AO30+'Balance Sheet'!AN15","v":0},{"$f":"+'I&E'!AP30+'Balance Sheet'!AO15","v":0},{"$f":"+'I&E'!AQ30+'Balance Sheet'!AP15","v":0},{"$f":"+'I&E'!AR30+'Balance Sheet'!AQ15","v":0},{"$f":"+'I&E'!AS30+'Balance Sheet'!AR15","v":0},{"$f":"+'I&E'!AT30+'Balance Sheet'!AS15","v":0},{"$f":"+'I&E'!AU30+'Balance Sheet'!AT15","v":0},{"$f":"+'I&E'!AV30+'Balance Sheet'!AU15","v":0},{"$f":"+'I&E'!AW30+'Balance Sheet'!AV15","v":0},{"$f":"+'I&E'!AX30+'Balance Sheet'!AW15","v":0},{"$f":"+'I&E'!AY30+'Balance Sheet'!AX15","v":0},{"$f":"+'I&E'!AZ30+'Balance Sheet'!AY15","v":0},{"$f":"+'I&E'!BA30+'Balance Sheet'!AZ15","v":0},{"$f":"+'I&E'!BB30+'Balance Sheet'!BA15","v":0}]
["Less Outright sales",null,{"$f":"+'I&E'!C34","v":0},{"$f":"+'I&E'!D34+C16","v":0},{"$f":"+'I&E'!E34+D16","v":0},{"$f":"+'I&E'!F34+E16","v":0},{"$f":"+'I&E'!G34+F16","v":0},{"$f":"+'I&E'!H34+G16","v":0},{"$f":"+'I&E'!I34+H16","v":0},{"$f":"+'I&E'!J34+I16","v":0},{"$f":"+'I&E'!K34+J16","v":0},{"$f":"+'I&E'!L34+K16","v":0},{"$f":"+'I&E'!M34+L16","v":0},{"$f":"+'I&E'!N34+M16","v":0},{"$f":"+'I&E'!O34+N16","v":0},{"$f":"+'I&E'!P34+O16","v":0},{"$f":"+'I&E'!Q34+P16","v":0},{"$f":"+'I&E'!R34+Q16","v":0},{"$f":"+'I&E'!S34+R16","v":0},{"$f":"+'I&E'!T34+S16","v":0},{"$f":"+'I&E'!U34+T16","v":0},{"$f":"+'I&E'!V34+U16","v":0},{"$f":"+'I&E'!W34+V16","v":0},{"$f":"+'I&E'!X34+W16","v":0},{"$f":"+'I&E'!Y34+X16","v":0},{"$f":"+'I&E'!Z34+Y16","v":0},{"$f":"+'I&E'!AA34+Z16","v":0},{"$f":"+'I&E'!AB34+AA16","v":0},{"$f":"+'I&E'!AC34+AB16","v":0},{"$f":"+'I&E'!AD34+AC16","v":0},{"$f":"+'I&E'!AE34+AD16","v":0},{"$f":"+'I&E'!AF34+AE16","v":0},{"$f":"+'I&E'!AG34+AF16","v":0},{"$f":"+'I&E'!AH34+AG16","v":0},{"$f":"+'I&E'!AI34+AH16","v":0},{"$f":"+'I&E'!AJ34+AI16","v":0},{"$f":"+'I&E'!AK34+AJ16","v":0},{"$f":"+'I&E'!AL34+AK16","v":0},{"$f":"+'I&E'!AM34+AL16","v":0},{"$f":"+'I&E'!AN34+AM16","v":0},{"$f":"+'I&E'!AO34+AN16","v":0},{"$f":"+'I&E'!AP34+AO16","v":0},{"$f":"+'I&E'!AQ34+AP16","v":0},{"$f":"+'I&E'!AR34+AQ16","v":0},{"$f":"+'I&E'!AS34+AR16","v":0},{"$f":"+'I&E'!AT34+AS16","v":0},{"$f":"+'I&E'!AU34+AT16","v":0},{"$f":"+'I&E'!AV34+AU16","v":0},{"$f":"+'I&E'!AW34+AV16","v":0},{"$f":"+'I&E'!AX34+AW16","v":0},{"$f":"+'I&E'!AY34+AX16","v":0},{"$f":"+'I&E'!AZ34+AY16","v":0},{"$f":"+'I&E'!BA34+AZ16","v":0},{"$f":"+'I&E'!BB34+BA16","v":0}]
[]
["Net cost",null,{"$f":"SUM(C11:C17)","v":0},{"v":2508513.3932031253,"d":"2,508,513"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"$f":"SUM(AI11:AI17)","v":{"v":2182697.281015625,"d":"2,182,697"}},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"$f":"SUM(AS11:AS17)","v":{"v":2182697.281015625,"d":"2,182,697"}},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"},{"v":2182697.281015625,"d":"2,182,697"}]
[]
["Current Liabilities"]
["Bank",null,{"$f":"+'Cash Flow'!C57","v":0},{"$f":"+'Cash Flow'!D57","v":{"v":-2508513.3932031253,"d":"(2,508,513)"}},{"$f":"+'Cash Flow'!E57","v":{"v":-4803.721750000026,"d":"(4,804)"}},{"$f":"+'Cash Flow'!F57","v":{"v":-6500.477256250029,"d":"(6,500)"}},{"$f":"+'Cash Flow'!G57","v":{"v":-4925.911665468768,"d":"(4,926)"}},{"$f":"+'Cash Flow'!H57","v":{"v":-7939.5232675389125,"d":"(7,940)"}},{"$f":"+'Cash Flow'!I57","v":{"v":-7574.1349641803245,"d":"(7,574)"}},{"$f":"+'Cash Flow'!J57","v":{"v":-3468.0362642183172,"d":"(3,468)"}},{"$f":"+'Cash Flow'!K57","v":{"v":3231.8716056278936,"d":"3,232"}},{"$f":"+'Cash Flow'!L57","v":{"v":14054.997976423518,"d":"14,055"}},{"$f":"+'Cash Flow'!M57","v":{"v":28852.058142224647,"d":"28,852"}},{"$f":"+'Cash Flow'!N57","v":{"v":45777.969006244835,"d":"45,778"}},{"$f":"+'Cash Flow'!O57","v":{"v":66947.08501487256,"d":"66,947"}},{"$f":"+'Cash Flow'!P57","v":{"v":92505.43961153946,"d":"92,505"}},{"$f":"+'Cash Flow'!Q57","v":{"v":120126.47959110567,"d":"120,126"}},{"$f":"+'Cash Flow'!R57","v":{"v":152430.1805712527,"d":"152,430"}},{"$f":"+'Cash Flow'!S57","v":{"v":189575.570731004,"d":"189,576"}},{"$f":"+'Cash Flow'!T57","v":{"v":229250.57322317865,"d":"229,251"}},{"$f":"+'Cash Flow'!U57","v":{"v":274090.13897835714,"d":"274,090"}},{"$f":"+'Cash Flow'!V57","v":{"v":324267.78323537076,"d":"324,268"}},{"$f":"+'Cash Flow'!W57","v":{"v":376496.3304382725,"d":"376,496"}},{"$f":"+'Cash Flow'!X57","v":{"v":434412.44745398726,"d":"434,412"}},{"$f":"+'Cash Flow'!Y57","v":{"v":498207.7458938831,"d":"498,208"}},{"$f":"+'Cash Flow'!Z57","v":{"v":564113.162443942,"d":"564,113"}},{"$f":"+'Cash Flow'!AA57","v":{"v":636277.7018802051,"d":"636,278"}},{"$f":"+'Cash Flow'!AB57","v":{"v":714910.8384162069,"d":"714,911"}},{"$f":"+'Cash Flow'!AC57","v":{"v":795768.4493955469,"d":"795,768"}},{"$f":"+'Cash Flow'!AD57","v":{"v":883508.7622917069,"d":"883,509"}},{"$f":"+'Cash Flow'!AE57","v":{"v":978362.0467801285,"d":"978,362"}},{"$f":"+'Cash Flow'!AF57","v":{"v":1074616.9952376387,"d":"1,074,617"}},{"$f":"+'Cash Flow'!AG57","v":{"v":1178433.2672034092,"d":"1,178,433"}},{"$f":"+'Cash Flow'!AH57","v":{"v":1289565.4640052966,"d":"1,289,565"}},{"$f":"+'Cash Flow'!AI57","v":{"v":1388773.2782847437,"d":"1,388,773"}},{"$f":"+'Cash Flow'!AJ57","v":{"v":1494573.8550693707,"d":"1,494,574"}},{"$f":"+'Cash Flow'!AK57","v":{"v":1607181.786699717,"d":"1,607,182"}},{"$f":"+'Cash Flow'!AL57","v":{"v":1726820.573283865,"d":"1,726,821"}},{"$f":"+'Cash Flow'!AM57","v":{"v":1853718.8622054532,"d":"1,853,719"}},{"$f":"+'Cash Flow'!AN57","v":{"v":1988113.6924783045,"d":"1,988,114"}},{"$f":"+'Cash Flow'!AO57","v":{"v":2130247.746656375,"d":"2,130,248"}},{"$f":"+'Cash Flow'!AP57","v":{"v":2280371.608026806,"d":"2,280,372"}},{"$f":"+'Cash Flow'!AQ57","v":{"v":2438745.0333082033,"d":"2,438,745"}},{"$f":"+'Cash Flow'!AR57","v":{"v":2605633.226133246,"d":"2,605,633"}},{"$f":"+'Cash Flow'!AS57","v":{"v":2781309.1140271686,"d":"2,781,309"}},{"$f":"+'Cash Flow'!AT57","v":{"v":2966056.6466134586,"d":"2,966,057"}},{"$f":"+'Cash Flow'!AU57","v":{"v":3160166.097873165,"d":"3,160,166"}},{"$f":"+'Cash Flow'!AV57","v":{"v":3363939.3777049687,"d":"3,363,939"}},{"$f":"+'Cash Flow'!AW57","v":{"v":3577683.3480662047,"d":"3,577,683"}},{"$f":"+'Cash Flow'!AX57","v":{"v":3801717.1489584283,"d":"3,801,717"}},{"$f":"+'Cash Flow'!AY57","v":{"v":4036369.54455467,"d":"4,036,370"}},{"$f":"+'Cash Flow'!AZ57","v":{"v":4281977.267324436,"d":"4,281,977"}},{"$f":"+'Cash Flow'!BA57","v":{"v":4538890.380409461,"d":"4,538,890"}},{"$f":"+'Cash Flow'!BB57","v":{"v":4807465.646112364,"d":"4,807,466"}}]
[]
["Loan - Secured",null,0,0,{"$f":"-'Secured Funding'!E5","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+E23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"v":-2182695.681015625,"d":"(2,182,696)"},{"$f":"+AH23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AI23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AJ23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AK23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AL23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AM23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AN23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AO23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AP23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AQ23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AR23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AS23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AT23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AU23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AV23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AW23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AX23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AY23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+AZ23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}},{"$f":"+BA23","v":{"v":-2182695.681015625,"d":"(2,182,696)"}}]
["Repayments",null,{"$f":"-'Cash Flow'!B43","v":0},{"$f":"-'Cash Flow'!D43+C24","v":0},{"$f":"-'Cash Flow'!E43+D24","v":{"v":12227.779999999999,"d":"12,228"}},{"$f":"-'Cash Flow'!F43+E24","v":{"v":25005.809999999998,"d":"25,006"}},{"$f":"-'Cash Flow'!G43+F24","v":{"v":38358.86,"d":"38,359"}},{"$f":"-'Cash Flow'!H43+G24","v":{"v":52312.78999999999,"d":"52,313"}},{"$f":"-'Cash Flow'!I43+H24","v":{"v":66894.65,"d":"66,895"}},{"$f":"-'Cash Flow'!J43+I24","v":{"v":82132.68999999999,"d":"82,133"}},{"$f":"-'Cash Flow'!K43+J24","v":{"v":98056.44999999998,"d":"98,056"}},{"$f":"-'Cash Flow'!L43+K24","v":{"v":114696.76999999997,"d":"114,697"}},{"$f":"-'Cash Flow'!M43+L24","v":{"v":132085.90999999997,"d":"132,086"}},{"$f":"-'Cash Flow'!N43+M24","v":{"v":150257.55999999997,"d":"150,258"}},{"$f":"-'Cash Flow'!O43+N24","v":{"v":169246.92999999996,"d":"169,247"}},{"$f":"-'Cash Flow'!P43+O24","v":{"v":189090.82999999996,"d":"189,091"}},{"$f":"-'Cash Flow'!Q43+P24","v":{"v":209827.69999999995,"d":"209,828"}},{"$f":"-'Cash Flow'!R43+Q24","v":{"v":231497.72999999995,"d":"231,498"}},{"$f":"-'Cash Flow'!S43+R24","v":{"v":254142.90999999995,"d":"254,143"}},{"$f":"-'Cash Flow'!T43+S24","v":{"v":277807.12999999995,"d":"277,807"}},{"$f":"-'Cash Flow'!U43+T24","v":{"v":302536.23999999993,"d":"302,536"}},{"$f":"-'Cash Flow'!V43+U24","v":{"v":328378.1599999999,"d":"328,378"}},{"$f":"-'Cash Flow'!W43+V24","v":{"v":355382.9599999999,"d":"355,383"}},{"$f":"-'Cash Flow'!X43+W24","v":{"v":383602.97999999986,"d":"383,603"}},{"$f":"-'Cash Flow'!Y43+X24","v":{"v":413092.89999999985,"d":"413,093"}},{"$f":"-'Cash Flow'!Z43+Y24","v":{"v":443909.85999999987,"d":"443,910"}},{"$f":"-'Cash Flow'!AA43+Z24","v":{"v":476113.58999999985,"d":"476,114"}},{"$f":"-'Cash Flow'!AB43+AA24","v":{"v":509766.4899999999,"d":"509,766"}},{"$f":"-'Cash Flow'!AC43+AB24","v":{"v":544933.7699999999,"d":"544,934"}},{"$f":"-'Cash Flow'!AD43+AC24","v":{"v":581683.57,"d":"581,684"}},{"$f":"-'Cash Flow'!AE43+AD24","v":{"v":620087.12,"d":"620,087"}},{"$f":"-'Cash Flow'!AF43+AE24","v":{"v":660218.82,"d":"660,219"}},{"$f":"-'Cash Flow'!AG43+AF24","v":{"v":702156.45,"d":"702,156"}},{"$f":"-'Cash Flow'!AH43+AG24","v":{"v":745981.2699999999,"d":"745,981"}},{"$f":"-'Cash Flow'!AI43+AH24","v":{"v":791778.2099999998,"d":"791,778"}},{"$f":"-'Cash Flow'!AJ43+AI24","v":{"v":839636.0099999999,"d":"839,636"}},{"$f":"-'Cash Flow'!AK43+AJ24","v":{"v":889647.4099999999,"d":"889,647"}},{"$f":"-'Cash Flow'!AL43+AK24","v":{"v":941909.33,"d":"941,909"}},{"$f":"-'Cash Flow'!AM43+AL24","v":{"v":996523.0299999999,"d":"996,523"}},{"$f":"-'Cash Flow'!AN43+AM24","v":{"v":1053594.3499999999,"d":"1,053,594"}},{"$f":"-'Cash Flow'!AO43+AN24","v":{"v":1113233.88,"d":"1,113,234"}},{"$f":"-'Cash Flow'!AP43+AO24","v":{"v":1175557.19,"d":"1,175,557"}},{"$f":"-'Cash Flow'!AQ43+AP24","v":{"v":1240685.05,"d":"1,240,685"}},{"$f":"-'Cash Flow'!AR43+AQ24","v":{"v":1308743.6600000001,"d":"1,308,744"}},{"$f":"-'Cash Flow'!AS43+AR24","v":{"v":1379864.9100000001,"d":"1,379,865"}},{"$f":"-'Cash Flow'!AT43+AS24","v":{"v":1454186.62,"d":"1,454,187"}},{"$f":"-'Cash Flow'!AU43+AT24","v":{"v":1531852.8,"d":"1,531,853"}},{"$f":"-'Cash Flow'!AV43+AU24","v":{"v":1613013.96,"d":"1,613,014"}},{"$f":"-'Cash Flow'!AW43+AV24","v":{"v":1697827.3699999999,"d":"1,697,827"}},{"$f":"-'Cash Flow'!AX43+AW24","v":{"v":1786457.39,"d":"1,786,457"}},{"$f":"-'Cash Flow'!AY43+AX24","v":{"v":1879075.7599999998,"d":"1,879,076"}},{"$f":"-'Cash Flow'!AZ43+AY24","v":{"v":1975861.9499999997,"d":"1,975,862"}},{"$f":"-'Cash Flow'!BA43+AZ24","v":{"v":2077003.5199999998,"d":"2,077,004"}},{"$f":"-'Cash Flow'!BB43+BA24","v":{"v":2182696.46,"d":"2,182,696"}}]
[]
["Community Bond",null,{"$f":"-'Cash Flow'!C18","v":0},{"$f":"-'Cash Flow'!D18","v":0},{"$f":"-'Cash Flow'!E18+D26","v":0},{"$f":"+E26","v":0},{"$f":"+F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AH26","v":0},{"$f":"+AI26","v":0},{"$f":"+AJ26","v":0},{"$f":"+AK26","v":0},{"$f":"+AL26","v":0},{"$f":"+AM26","v":0},{"$f":"+AN26","v":0},{"$f":"+AO26","v":0},{"$f":"+AP26","v":0},{"$f":"+AQ26","v":0},{"$f":"+AR26","v":0},{"$f":"+AS26","v":0},{"$f":"+AT26","v":0},{"$f":"+AU26","v":0},{"$f":"+AV26","v":0},{"$f":"+AW26","v":0},{"$f":"+AX26","v":0},{"$f":"+AY26","v":0},{"$f":"+AZ26","v":0},{"$f":"+BA26","v":0}]
["Rolled Up Interest",{"$nulls":3},{"$f":"-'Community Bond'!C13+D27","v":0},{"$f":"-'Community Bond'!D13+E27","v":0},{"$f":"-'Community Bond'!E13+F27","v":0},{"$f":"-'Community Bond'!F13+G27","v":0},{"$f":"-'Community Bond'!G13+H27","v":0},{"$f":"-'Community Bond'!H13+I27","v":0},{"$f":"-'Community Bond'!I13+J27","v":0},{"$f":"-'Community Bond'!J13+K27","v":0},{"$f":"-'Community Bond'!K13+L27","v":0},{"$f":"-'Community Bond'!L13+M27","v":0},{"$f":"-'Community Bond'!M13+N27","v":0},{"$f":"-'Community Bond'!N13+O27","v":0},{"$f":"-'Community Bond'!O13+P27","v":0},{"$f":"-'Community Bond'!P13+Q27","v":0},{"$f":"-'Community Bond'!Q13+R27","v":0},{"$f":"-'Community Bond'!R13+S27","v":0},{"$f":"-'Community Bond'!S13+T27","v":0},{"$f":"-'Community Bond'!T13+U27","v":0},{"$f":"-'Community Bond'!U13+V27","v":0},{"$f":"-'Community Bond'!V13+W27","v":0},{"$f":"-'Community Bond'!W13+X27","v":0},{"$f":"-'Community Bond'!X13+Y27","v":0},{"$f":"-'Community Bond'!Y13+Z27","v":0},{"$f":"-'Community Bond'!Z13+AA27","v":0},{"$f":"-'Community Bond'!AA13+AB27","v":0},{"$f":"-'Community Bond'!AB13+AC27","v":0},{"$f":"-'Community Bond'!AC13+AD27","v":0},{"$f":"-'Community Bond'!AD13+AE27","v":0},{"$f":"-'Community Bond'!AE13+AF27","v":0},{"$f":"-'Community Bond'!AF13+AG27","v":0},{"$f":"-'Community Bond'!AG13+AH27","v":0},{"$f":"-'Community Bond'!AH13+AI27","v":0},{"$f":"-'Community Bond'!AI13+AJ27","v":0},{"$f":"-'Community Bond'!AJ13+AK27","v":0},{"$f":"-'Community Bond'!AK13+AL27","v":0},{"$f":"-'Community Bond'!AL13+AM27","v":0},{"$f":"-'Community Bond'!AM13+AN27","v":0},{"$f":"-'Community Bond'!AN13+AO27","v":0},{"$f":"-'Community Bond'!AO13+AP27","v":0},{"$f":"-'Community Bond'!AP13+AQ27","v":0},{"$f":"-'Community Bond'!AQ13+AR27","v":0},{"$f":"-'Community Bond'!AR13+AS27","v":0},{"$f":"-'Community Bond'!AS13+AT27","v":0},{"$f":"-'Community Bond'!AT13+AU27","v":0},{"$f":"-'Community Bond'!AU13+AV27","v":0},{"$f":"-'Community Bond'!AV13+AW27","v":0},{"$f":"-'Community Bond'!AW13+AX27","v":0},{"$f":"-'Community Bond'!AX13+AY27","v":0},{"$f":"-'Community Bond'!AY13+AZ27","v":0},{"$f":"-'Community Bond'!AZ13+BA27","v":0}]
["Repayments",{"$nulls":3},{"$f":"-'Cash Flow'!E47+D28","v":0},{"$f":"-'Cash Flow'!F47+E28","v":0},{"$f":"-'Cash Flow'!G47+F28","v":0},{"$f":"-'Cash Flow'!H47+G28","v":0},{"$f":"-'Cash Flow'!I47+H28","v":0},{"$f":"-'Cash Flow'!J47+I28","v":0},{"$f":"-'Cash Flow'!K47+J28","v":0},{"$f":"-'Cash Flow'!L47+K28","v":0},{"$f":"-'Cash Flow'!M47+L28","v":0},{"$f":"-'Cash Flow'!N47+M28","v":0},{"$f":"-'Cash Flow'!O47+N28","v":0},{"$f":"-'Cash Flow'!P47+O28","v":0},{"$f":"-'Cash Flow'!Q47+P28","v":0},{"$f":"-'Cash Flow'!R47+Q28","v":0},{"$f":"-'Cash Flow'!S47+R28","v":0},{"$f":"-'Cash Flow'!T47+S28","v":0},{"$f":"-'Cash Flow'!U47+T28","v":0},{"$f":"-'Cash Flow'!V47+U28","v":0},{"$f":"-'Cash Flow'!W47+V28","v":0},{"$f":"-'Cash Flow'!X47+W28","v":0},{"$f":"-'Cash Flow'!Y47+X28","v":0},{"$f":"-'Cash Flow'!Z47+Y28","v":0},{"$f":"-'Cash Flow'!AA47+Z28","v":0},{"$f":"-'Cash Flow'!AB47+AA28","v":0},{"$f":"-'Cash Flow'!AC47+AB28","v":0},{"$f":"-'Cash Flow'!AD47+AC28","v":0},{"$f":"-'Cash Flow'!AE47+AD28","v":0},{"$f":"-'Cash Flow'!AF47+AE28","v":0},{"$f":"-'Cash Flow'!AG47+AF28","v":0},{"$f":"-'Cash Flow'!AH47+AG28","v":0},{"$f":"-'Cash Flow'!AI47+AH28","v":0},{"$f":"-'Cash Flow'!AJ47+AI28","v":0},{"$f":"-'Cash Flow'!AK47+AJ28","v":0},{"$f":"-'Cash Flow'!AL47+AK28","v":0},{"$f":"-'Cash Flow'!AM47+AL28","v":0},{"$f":"-'Cash Flow'!AN47+AM28","v":0},{"$f":"-'Cash Flow'!AO47+AN28","v":0},{"$f":"-'Cash Flow'!AP47+AO28","v":0},{"$f":"-'Cash Flow'!AQ47+AP28","v":0},{"$f":"-'Cash Flow'!AR47+AQ28","v":0},{"$f":"-'Cash Flow'!AS47+AR28","v":0},{"$f":"-'Cash Flow'!AT47+AS28","v":0},{"$f":"-'Cash Flow'!AU47+AT28","v":0},{"$f":"-'Cash Flow'!AV47+AU28","v":0},{"$f":"-'Cash Flow'!AW47+AV28","v":0},{"$f":"-'Cash Flow'!AX47+AW28","v":0},{"$f":"-'Cash Flow'!AY47+AX28","v":0},{"$f":"-'Cash Flow'!AZ47+AY28","v":0},{"$f":"-'Cash Flow'!BA47+AZ28","v":0},{"$f":"-'Cash Flow'!BB47+BA28","v":0}]
["Total Liabilities",null,{"$f":"SUM(C23:C28)","v":0},{"$f":"SUM(D23:D28)","v":0},{"$f":"SUM(E23:E28)","v":{"v":-2170467.9010156253,"d":"(2,170,468)"}},{"v":-2157689.871015625,"d":"(2,157,690)"},{"v":-2144336.8210156253,"d":"(2,144,337)"},{"v":-2130382.891015625,"d":"(2,130,383)"},{"v":-2115801.031015625,"d":"(2,115,801)"},{"v":-2100562.991015625,"d":"(2,100,563)"},{"v":-2084639.2310156252,"d":"(2,084,639)"},{"v":-2067998.911015625,"d":"(2,067,999)"},{"v":-2050609.7710156252,"d":"(2,050,610)"},{"v":-2032438.121015625,"d":"(2,032,438)"},{"v":-2013448.7510156252,"d":"(2,013,449)"},{"v":-1993604.851015625,"d":"(1,993,605)"},{"v":-1972867.9810156252,"d":"(1,972,868)"},{"v":-1951197.9510156251,"d":"(1,951,198)"},{"v":-1928552.7710156252,"d":"(1,928,553)"},{"v":-1904888.5510156252,"d":"(1,904,889)"},{"v":-1880159.4410156251,"d":"(1,880,159)"},{"v":-1854317.5210156252,"d":"(1,854,318)"},{"v":-1827312.7210156252,"d":"(1,827,313)"},{"v":-1799092.7010156251,"d":"(1,799,093)"},{"v":-1769602.7810156252,"d":"(1,769,603)"},{"v":-1738785.8210156253,"d":"(1,738,786)"},{"v":-1706582.0910156253,"d":"(1,706,582)"},{"v":-1672929.1910156254,"d":"(1,672,929)"},{"v":-1637761.911015625,"d":"(1,637,762)"},{"v":-1601012.1110156253,"d":"(1,601,012)"},{"v":-1562608.561015625,"d":"(1,562,609)"},{"v":-1522476.8610156253,"d":"(1,522,477)"},{"v":-1480539.2310156252,"d":"(1,480,539)"},{"v":-1436714.411015625,"d":"(1,436,714)"},{"$f":"SUM(AI23:AI28)","v":{"v":-1390917.4710156252,"d":"(1,390,917)"}},{"v":-1343059.6710156254,"d":"(1,343,060)"},{"v":-1293048.2710156252,"d":"(1,293,048)"},{"v":-1240786.351015625,"d":"(1,240,786)"},{"v":-1186172.6510156253,"d":"(1,186,173)"},{"v":-1129101.3310156253,"d":"(1,129,101)"},{"v":-1069461.8010156252,"d":"(1,069,462)"},{"v":-1007138.4910156252,"d":"(1,007,138)"},{"v":-942010.6310156251,"d":"(942,011)"},{"v":-873952.021015625,"d":"(873,952)"},{"$f":"SUM(AS23:AS28)","v":{"v":-802830.771015625,"d":"(802,831)"}},{"v":-728509.061015625,"d":"(728,509)"},{"v":-650842.8810156251,"d":"(650,843)"},{"v":-569681.7210156252,"d":"(569,682)"},{"v":-484868.31101562525,"d":"(484,868)"},{"v":-396238.29101562523,"d":"(396,238)"},{"v":-303619.92101562535,"d":"(303,620)"},{"v":-206833.7310156254,"d":"(206,834)"},{"v":-105692.16101562534,"d":"(105,692)"},{"v":0.7789843748323619,"d":"1"}]
[]
["Net assets",null,{"$f":"C18+C21+C29","v":0},0,{"v":7425.658249999862,"d":"7,426"},{"v":18506.932743750047,"d":"18,507"},{"v":33434.54833453102,"d":"33,435"},{"v":44374.86673246138,"d":"44,375"},{"v":59322.11503581982,"d":"59,322"},{"v":78666.25373578165,"d":"78,666"},{"v":101289.92160562775,"d":"101,290"},{"v":128753.36797642382,"d":"128,753"},{"v":160939.5681422248,"d":"160,940"},{"v":196037.12900624517,"d":"196,037"},{"v":236195.61501487275,"d":"236,196"},{"v":281597.8696115394,"d":"281,598"},{"v":329955.77959110565,"d":"329,956"},{"v":383929.51057125255,"d":"383,930"},{"v":443720.0807310038,"d":"443,720"},{"v":507059.3032231787,"d":"507,059"},{"v":576627.978978357,"d":"576,628"},{"v":652647.5432353707,"d":"652,648"},{"v":731880.8904382726,"d":"731,881"},{"v":818017.0274539874,"d":"818,017"},{"v":911302.245893883,"d":"911,302"},{"v":1008024.6224439419,"d":"1,008,025"},{"v":1112392.891880205,"d":"1,112,393"},{"v":1224678.9284162065,"d":"1,224,679"},{"v":1340703.8193955468,"d":"1,340,704"},{"v":1465193.932291707,"d":"1,465,194"},{"v":1598450.7667801287,"d":"1,598,451"},{"v":1734837.4152376386,"d":"1,734,837"},{"v":1880591.3172034093,"d":"1,880,591"},{"v":2035548.3340052967,"d":"2,035,548"},{"$f":"AI18+AI21+AI29","v":{"v":2180553.0882847435,"d":"2,180,553"}},{"v":2334211.465069371,"d":"2,334,211"},{"v":2496830.7966997167,"d":"2,496,831"},{"v":2668731.5032838653,"d":"2,668,732"},{"v":2850243.492205453,"d":"2,850,243"},{"v":3041709.642478305,"d":"3,041,710"},{"v":3243483.226656375,"d":"3,243,483"},{"v":3455930.3980268063,"d":"3,455,930"},{"v":3679431.6833082037,"d":"3,679,432"},{"v":3914378.486133246,"d":"3,914,378"},{"$f":"AS18+AS21+AS29","v":{"v":4161175.624027169,"d":"4,161,176"}},{"v":4420244.866613459,"d":"4,420,245"},{"v":4692020.497873165,"d":"4,692,020"},{"v":4976954.937704969,"d":"4,976,955"},{"v":5275512.318066205,"d":"5,275,512"},{"v":5588176.138958428,"d":"5,588,176"},{"v":5915446.904554669,"d":"5,915,447"},{"v":6257840.817324436,"d":"6,257,841"},{"v":6615895.500409462,"d":"6,615,896"},{"v":6990163.706112364,"d":"6,990,164"}]
[]
["Reserves brought forward",null,0,{"$f":"+C36","v":0},{"$f":"+D36","v":0},{"$f":"+E33+E34","v":{"v":7425.658250000008,"d":"7,426"}},{"v":18506.932743750003,"d":"18,507"},{"v":33434.54833453127,"d":"33,435"},{"v":44374.866732461116,"d":"44,375"},{"v":59322.115035819705,"d":"59,322"},{"v":78666.2537357817,"d":"78,666"},{"v":101289.92160562791,"d":"101,290"},{"v":128753.36797642353,"d":"128,753"},{"v":160939.56814222466,"d":"160,940"},{"v":196037.12900624485,"d":"196,037"},{"v":236195.61501487257,"d":"236,196"},{"v":281597.86961153947,"d":"281,598"},{"v":329955.77959110565,"d":"329,956"},{"v":383929.5105712527,"d":"383,930"},{"v":443720.08073100395,"d":"443,720"},{"v":507059.3032231786,"d":"507,059"},{"v":576627.978978357,"d":"576,628"},{"v":652647.5432353707,"d":"652,648"},{"v":731880.8904382724,"d":"731,881"},{"v":818017.0274539872,"d":"818,017"},{"v":911302.245893883,"d":"911,302"},{"v":1008024.622443942,"d":"1,008,025"},{"v":1112392.8918802051,"d":"1,112,393"},{"v":1224678.928416207,"d":"1,224,679"},{"v":1340703.819395547,"d":"1,340,704"},{"v":1465193.932291707,"d":"1,465,194"},{"v":1598450.7667801287,"d":"1,598,451"},{"v":1734837.4152376389,"d":"1,734,837"},{"v":1880591.3172034093,"d":"1,880,591"},{"$f":"+AH33+AH34","v":{"v":2035548.3340052965,"d":"2,035,548"}},{"$f":"+AI33+AI34","v":{"v":2180553.0882847435,"d":"2,180,553"}},{"$f":"+AJ33+AJ34","v":{"v":2334211.4650693703,"d":"2,334,211"}},{"$f":"+AK33+AK34","v":{"v":2496830.7966997167,"d":"2,496,831"}},{"$f":"+AL33+AL34","v":{"v":2668731.503283865,"d":"2,668,732"}},{"$f":"+AM33+AM34","v":{"v":2850243.492205453,"d":"2,850,243"}},{"$f":"+AN33+AN34","v":{"v":3041709.6424783044,"d":"3,041,710"}},{"$f":"+AO33+AO34","v":{"v":3243483.2266563745,"d":"3,243,483"}},{"$f":"+AP33+AP34","v":{"v":3455930.3980268054,"d":"3,455,930"}},{"$f":"+AQ33+AQ34","v":{"v":3679431.683308203,"d":"3,679,432"}},{"$f":"+AR33+AR34","v":{"v":3914378.4861332453,"d":"3,914,378"}},{"$f":"+AS33+AS34","v":{"v":4161175.624027168,"d":"4,161,176"}},{"$f":"+AT33+AT34","v":{"v":4420244.866613458,"d":"4,420,245"}},{"$f":"+AU33+AU34","v":{"v":4692020.497873164,"d":"4,692,020"}},{"$f":"+AV33+AV34","v":{"v":4976954.937704967,"d":"4,976,955"}},{"$f":"+AW33+AW34","v":{"v":5275512.318066203,"d":"5,275,512"}},{"$f":"+AX33+AX34","v":{"v":5588176.138958427,"d":"5,588,176"}},{"$f":"+AY33+AY34","v":{"v":5915446.904554669,"d":"5,915,447"}},{"$f":"+AZ33+AZ34","v":{"v":6257840.817324435,"d":"6,257,841"}},{"$f":"+BA33+BA34","v":{"v":6615895.50040946,"d":"6,615,896"}}]
["Profit and Loss account",null,{"$f":"+'I&E'!C40","v":0},{"$f":"+'I&E'!D40","v":0},{"$f":"+'I&E'!E40","v":{"v":7425.658250000008,"d":"7,426"}},{"$f":"+'I&E'!F40","v":{"v":11081.274493749996,"d":"11,081"}},{"$f":"+'I&E'!G40","v":{"v":14927.615590781264,"d":"14,928"}},{"$f":"+'I&E'!H40","v":{"v":10940.318397929848,"d":"10,940"}},{"$f":"+'I&E'!I40","v":{"v":14947.248303358589,"d":"14,947"}},{"$f":"+'I&E'!J40","v":{"v":19344.138699962,"d":"19,344"}},{"$f":"+'I&E'!K40","v":{"v":22623.667869846206,"d":"22,624"}},{"$f":"+'I&E'!L40","v":{"v":27463.446370795624,"d":"27,463"}},{"$f":"+'I&E'!M40","v":{"v":32186.20016580113,"d":"32,186"}},{"$f":"+'I&E'!N40","v":{"v":35097.56086402019,"d":"35,098"}},{"$f":"+'I&E'!O40","v":{"v":40158.486008627726,"d":"40,158"}},{"$f":"+'I&E'!P40","v":{"v":45402.254596666906,"d":"45,402"}},{"$f":"+'I&E'!Q40","v":{"v":48357.909979566204,"d":"48,358"}},{"$f":"+'I&E'!R40","v":{"v":53973.730980147055,"d":"53,974"}},{"$f":"+'I&E'!S40","v":{"v":59790.570159751274,"d":"59,791"}},{"$f":"+'I&E'!T40","v":{"v":63339.22249217466,"d":"63,339"}},{"$f":"+'I&E'!U40","v":{"v":69568.67575517848,"d":"69,569"}},{"$f":"+'I&E'!V40","v":{"v":76019.56425701363,"d":"76,020"}},{"$f":"+'I&E'!W40","v":{"v":79233.34720290173,"d":"79,233"}},{"$f":"+'I&E'!X40","v":{"v":86136.13701571476,"d":"86,136"}},{"$f":"+'I&E'!Y40","v":{"v":93285.21843989585,"d":"93,285"}},{"$f":"+'I&E'!Z40","v":{"v":96722.37655005892,"d":"96,722"}},{"$f":"+'I&E'!AA40","v":{"v":104368.26943626306,"d":"104,368"}},{"$f":"+'I&E'!AB40","v":{"v":112286.03653600183,"d":"112,286"}},{"$f":"+'I&E'!AC40","v":{"v":116024.89097934005,"d":"116,025"}},{"$f":"+'I&E'!AD40","v":{"v":124490.11289615995,"d":"124,490"}},{"$f":"+'I&E'!AE40","v":{"v":133256.83448842168,"d":"133,257"}},{"$f":"+'I&E'!AF40","v":{"v":136386.64845751013,"d":"136,387"}},{"$f":"+'I&E'!AG40","v":{"v":145753.90196577046,"d":"145,754"}},{"$f":"+'I&E'!AH40","v":{"v":154957.01680188725,"d":"154,957"}},{"$f":"+'I&E'!AI40","v":{"v":145004.75427944717,"d":"145,005"}},{"$f":"+'I&E'!AJ40","v":{"v":153658.37678462703,"d":"153,658"}},{"$f":"+'I&E'!AK40","v":{"v":162619.3316303463,"d":"162,619"}},{"$f":"+'I&E'!AL40","v":{"v":171900.70658414805,"d":"171,901"}},{"$f":"+'I&E'!AM40","v":{"v":181511.98892158823,"d":"181,512"}},{"$f":"+'I&E'!AN40","v":{"v":191466.15027285132,"d":"191,466"}},{"$f":"+'I&E'!AO40","v":{"v":201773.5841780703,"d":"201,774"}},{"$f":"+'I&E'!AP40","v":{"v":212447.17137043102,"d":"212,447"}},{"$f":"+'I&E'!AQ40","v":{"v":223501.2852813976,"d":"223,501"}},{"$f":"+'I&E'!AR40","v":{"v":234946.8028250425,"d":"234,947"}},{"$f":"+'I&E'!AS40","v":{"v":246797.1378939228,"d":"246,797"}},{"$f":"+'I&E'!AT40","v":{"v":259069.24258629011,"d":"259,069"}},{"$f":"+'I&E'!AU40","v":{"v":271775.6312597063,"d":"271,776"}},{"$f":"+'I&E'!AV40","v":{"v":284934.43983180396,"d":"284,934"}},{"$f":"+'I&E'!AW40","v":{"v":298557.3803612361,"d":"298,557"}},{"$f":"+'I&E'!AX40","v":{"v":312663.8208922237,"d":"312,664"}},{"$f":"+'I&E'!AY40","v":{"v":327270.76559624163,"d":"327,271"}},{"$f":"+'I&E'!AZ40","v":{"v":342393.91276976623,"d":"342,394"}},{"$f":"+'I&E'!BA40","v":{"v":358054.6830850248,"d":"358,055"}},{"$f":"+'I&E'!BB40","v":{"v":374268.2057029021,"d":"374,268"}}]
[]
["Reserves carried forward",null,{"$f":"SUM(C33:C35)","v":0},0,{"v":7425.658250000008,"d":"7,426"},{"v":18506.932743750003,"d":"18,507"},{"v":33434.54833453127,"d":"33,435"},{"v":44374.866732461116,"d":"44,375"},{"v":59322.115035819705,"d":"59,322"},{"v":78666.2537357817,"d":"78,666"},{"v":101289.92160562791,"d":"101,290"},{"v":128753.36797642353,"d":"128,753"},{"v":160939.56814222466,"d":"160,940"},{"v":196037.12900624485,"d":"196,037"},{"v":236195.61501487257,"d":"236,196"},{"v":281597.86961153947,"d":"281,598"},{"v":329955.77959110565,"d":"329,956"},{"v":383929.5105712527,"d":"383,930"},{"v":443720.08073100395,"d":"443,720"},{"v":507059.3032231786,"d":"507,059"},{"v":576627.978978357,"d":"576,628"},{"v":652647.5432353707,"d":"652,648"},{"v":731880.8904382724,"d":"731,881"},{"v":818017.0274539872,"d":"818,017"},{"v":911302.245893883,"d":"911,302"},{"v":1008024.622443942,"d":"1,008,025"},{"v":1112392.8918802051,"d":"1,112,393"},{"v":1224678.928416207,"d":"1,224,679"},{"v":1340703.819395547,"d":"1,340,704"},{"v":1465193.932291707,"d":"1,465,194"},{"v":1598450.7667801287,"d":"1,598,451"},{"v":1734837.4152376389,"d":"1,734,837"},{"v":1880591.3172034093,"d":"1,880,591"},{"v":2035548.3340052965,"d":"2,035,548"},{"$f":"SUM(AI33:AI35)","v":{"v":2180553.0882847435,"d":"2,180,553"}},{"v":2334211.4650693703,"d":"2,334,211"},{"v":2496830.7966997167,"d":"2,496,831"},{"v":2668731.503283865,"d":"2,668,732"},{"v":2850243.492205453,"d":"2,850,243"},{"v":3041709.6424783044,"d":"3,041,710"},{"v":3243483.2266563745,"d":"3,243,483"},{"v":3455930.3980268054,"d":"3,455,930"},{"v":3679431.683308203,"d":"3,679,432"},{"v":3914378.4861332453,"d":"3,914,378"},{"$f":"SUM(AS33:AS35)","v":{"v":4161175.624027168,"d":"4,161,176"}},{"v":4420244.866613458,"d":"4,420,245"},{"v":4692020.497873164,"d":"4,692,020"},{"v":4976954.937704967,"d":"4,976,955"},{"v":5275512.318066203,"d":"5,275,512"},{"v":5588176.138958427,"d":"5,588,176"},{"v":5915446.904554669,"d":"5,915,447"},{"v":6257840.817324435,"d":"6,257,841"},{"v":6615895.50040946,"d":"6,615,896"},{"v":6990163.7061123615,"d":"6,990,164"}]
[]
["Balance Sheet Check",null,{"$f":"C31-C36","v":0},0,{"v":-1.4551915228366852E-10,"d":"(0)"},{"v":4.3655745685100555E-11,"d":"0"},{"v":-2.473825588822365e-10,"d":"(0)"},{"v":2.6193447411060333E-10,"d":"0"},{"v":1.1641532182693481E-10,"d":"0"},0,{"v":-1.6007106751203537E-10,"d":"(0)"},{"v":2.9103830456733704E-10,"d":"0"},0,{"v":3.2014213502407074E-10,"d":"0"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AI31-AI36","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AS31-AS36","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":4},{"$f":"IF(AND(E36>=0,F36>=0),1,0)","v":{"v":1,"d":"1 "}},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"$f":"IF(AND(AH36>=0,BC36>=0),1,0)","v":{"v":1,"d":"1 "}},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"$f":"IF(AND(AS36>=0,BN36>=0),1,0)","v":{"v":1,"d":"1 "}},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"$f":"IF(AH36<0,1,0)","v":{"v":0,"d":"0 "}}]
[]
["Peak Funding Requirement",null,{"$f":"C21+C29","v":{"v":0,"d":"0 "}},{"v":-2508513.3932031253,"d":"(2,508,513)"},{"v":-2175271.6227656254,"d":"(2,175,272)"},{"v":-2164190.348271875,"d":"(2,164,190)"},{"v":-2149262.732681094,"d":"(2,149,263)"},{"v":-2138322.414283164,"d":"(2,138,322)"},{"v":-2123375.1659798054,"d":"(2,123,375)"},{"v":-2104031.0272798436,"d":"(2,104,031)"},{"v":-2081407.3594099972,"d":"(2,081,407)"},{"v":-2053943.9130392016,"d":"(2,053,944)"},{"v":-2021757.7128734007,"d":"(2,021,758)"},{"v":-1986660.1520093803,"d":"(1,986,660)"},{"v":-1946501.6660007527,"d":"(1,946,502)"},{"v":-1901099.4114040856,"d":"(1,901,099)"},{"v":-1852741.5014245196,"d":"(1,852,742)"},{"v":-1798767.7704443724,"d":"(1,798,768)"},{"v":-1738977.2002846212,"d":"(1,738,977)"},{"v":-1675637.9777924465,"d":"(1,675,638)"},{"v":-1606069.302037268,"d":"(1,606,069)"},{"v":-1530049.7377802543,"d":"(1,530,050)"},{"v":-1450816.3905773526,"d":"(1,450,816)"},{"v":-1364680.2535616378,"d":"(1,364,680)"},{"v":-1271395.0351217422,"d":"(1,271,395)"},{"v":-1174672.6585716833,"d":"(1,174,673)"},{"v":-1070304.3891354203,"d":"(1,070,304)"},{"v":-958018.3525994185,"d":"(958,018)"},{"v":-841993.4616200782,"d":"(841,993)"},{"v":-717503.3487239184,"d":"(717,503)"},{"v":-584246.5142354965,"d":"(584,247)"},{"v":-447859.8657779866,"d":"(447,860)"},{"v":-302105.96381221595,"d":"(302,106)"},{"v":-147148.94701032853,"d":"(147,149)"},{"$f":"AI21+AI29","v":{"v":-2144.1927308815066,"d":"(2,144)"}},{"v":151514.18405374535,"d":"151,514 "},{"v":314133.5156840917,"d":"314,134 "},{"v":486034.2222682398,"d":"486,034 "},{"v":667546.2111898279,"d":"667,546 "},{"v":859012.3614626792,"d":"859,012 "},{"v":1060785.9456407498,"d":"1,060,786 "},{"v":1273233.1170111806,"d":"1,273,233 "},{"v":1496734.4022925782,"d":"1,496,734 "},{"v":1731681.205117621,"d":"1,731,681 "},{"$f":"AS21+AS29","v":{"v":1978478.3430115436,"d":"1,978,478 "}},{"v":2237547.5855978336,"d":"2,237,548 "},{"v":2509323.2168575395,"d":"2,509,323 "},{"v":2794257.6566893435,"d":"2,794,258 "},{"v":3092815.0370505797,"d":"3,092,815 "},{"v":3405478.857942803,"d":"3,405,479 "},{"v":3732749.6235390445,"d":"3,732,750 "},{"v":4075143.536308811,"d":"4,075,144 "},{"v":4433198.219393836,"d":"4,433,198 "},{"v":4807466.425096739,"d":"4,807,466 "}]
[null,null,{"$f":"C6","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AI6","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,{"$f":"AS6","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073,{"$f":"CONCATENATE($BC$53,AR43)","v":">2063"}]
[null,null,{"$f":"C8","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":13,"d":"13 "},{"v":14,"d":"14 "},{"v":15,"d":"15 "},{"v":16,"d":"16 "},{"v":17,"d":"17 "},{"v":18,"d":"18 "},{"v":19,"d":"19 "},{"v":20,"d":"20 "},{"v":21,"d":"21 "},{"v":22,"d":"22 "},{"v":23,"d":"23 "},{"v":24,"d":"24 "},{"v":25,"d":"25 "},{"v":26,"d":"26 "},{"v":27,"d":"27 "},{"v":28,"d":"28 "},{"v":29,"d":"29 "},{"v":30,"d":"30 "},{"$f":"AI8","v":{"v":31,"d":"31 "}},{"v":32,"d":"32 "},{"v":33,"d":"33 "},{"v":34,"d":"34 "},{"v":35,"d":"35 "},{"v":36,"d":"36 "},{"v":37,"d":"37 "},{"v":38,"d":"38 "},{"v":39,"d":"39 "},{"v":40,"d":"40 "},{"$f":"AS8","v":{"v":41,"d":"41 "}},{"v":42,"d":"42 "},{"v":43,"d":"43 "},{"v":44,"d":"44 "},{"v":45,"d":"45 "},{"v":46,"d":"46 "},{"v":47,"d":"47 "},{"v":48,"d":"48 "},{"v":49,"d":"49 "},{"v":50,"d":"50 "},{"$f":"CONCATENATE($BC$53,BB44)","v":">50"}]
[]
[]
[{"$nulls":4},{"$f":"IF(E48<0,0,IF(E48>=0,1))","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "},{"v":1,"d":"1 "}]
["Peak Debt",null,{"$f":"+C42","v":{"v":0,"d":"0 "}},{"v":-2508513.3932031253,"d":"(2,508,513)"},{"v":-2175271.6227656254,"d":"(2,175,272)"},{"v":-2164190.348271875,"d":"(2,164,190)"},{"v":-2149262.732681094,"d":"(2,149,263)"},{"v":-2138322.414283164,"d":"(2,138,322)"},{"v":-2123375.1659798054,"d":"(2,123,375)"},{"v":-2104031.0272798436,"d":"(2,104,031)"},{"v":-2081407.3594099972,"d":"(2,081,407)"},{"v":-2053943.9130392016,"d":"(2,053,944)"},{"v":-2021757.7128734007,"d":"(2,021,758)"},{"v":-1986660.1520093803,"d":"(1,986,660)"},{"v":-1946501.6660007527,"d":"(1,946,502)"},{"v":-1901099.4114040856,"d":"(1,901,099)"},{"v":-1852741.5014245196,"d":"(1,852,742)"},{"v":-1798767.7704443724,"d":"(1,798,768)"},{"v":-1738977.2002846212,"d":"(1,738,977)"},{"v":-1675637.9777924465,"d":"(1,675,638)"},{"v":-1606069.302037268,"d":"(1,606,069)"},{"v":-1530049.7377802543,"d":"(1,530,050)"},{"v":-1450816.3905773526,"d":"(1,450,816)"},{"v":-1364680.2535616378,"d":"(1,364,680)"},{"v":-1271395.0351217422,"d":"(1,271,395)"},{"v":-1174672.6585716833,"d":"(1,174,673)"},{"v":-1070304.3891354203,"d":"(1,070,304)"},{"v":-958018.3525994185,"d":"(958,018)"},{"v":-841993.4616200782,"d":"(841,993)"},{"v":-717503.3487239184,"d":"(717,503)"},{"v":-584246.5142354965,"d":"(584,247)"},{"v":-447859.8657779866,"d":"(447,860)"},{"v":-302105.96381221595,"d":"(302,106)"},{"v":-147148.94701032853,"d":"(147,149)"},{"$f":"+AI42","v":{"v":-2144.1927308815066,"d":"(2,144)"}},{"v":151514.18405374535,"d":"151,514 "},{"v":314133.5156840917,"d":"314,134 "},{"v":486034.2222682398,"d":"486,034 "},{"v":667546.2111898279,"d":"667,546 "},{"v":859012.3614626792,"d":"859,012 "},{"v":1060785.9456407498,"d":"1,060,786 "},{"v":1273233.1170111806,"d":"1,273,233 "},{"v":1496734.4022925782,"d":"1,496,734 "},{"v":1731681.205117621,"d":"1,731,681 "},{"$f":"+AS42","v":{"v":1978478.3430115436,"d":"1,978,478 "}},{"v":2237547.5855978336,"d":"2,237,548 "},{"v":2509323.2168575395,"d":"2,509,323 "},{"v":2794257.6566893435,"d":"2,794,258 "},{"v":3092815.0370505797,"d":"3,092,815 "},{"v":3405478.857942803,"d":"3,405,479 "},{"v":3732749.6235390445,"d":"3,732,750 "},{"v":4075143.536308811,"d":"4,075,144 "},{"v":4433198.219393836,"d":"4,433,198 "},{"v":4807466.425096739,"d":"4,807,466 "}]
[null,null,{"$f":"+C43","v":{"v":2022,"d":"2,022 "}},{"v":2023,"d":"2,023 "},{"v":2024,"d":"2,024 "},{"v":2025,"d":"2,025 "},{"v":2026,"d":"2,026 "},{"v":2027,"d":"2,027 "},{"v":2028,"d":"2,028 "},{"v":2029,"d":"2,029 "},{"v":2030,"d":"2,030 "},{"v":2031,"d":"2,031 "},{"v":2032,"d":"2,032 "},{"v":2033,"d":"2,033 "},{"v":2034,"d":"2,034 "},{"v":2035,"d":"2,035 "},{"v":2036,"d":"2,036 "},{"v":2037,"d":"2,037 "},{"v":2038,"d":"2,038 "},{"v":2039,"d":"2,039 "},{"v":2040,"d":"2,040 "},{"v":2041,"d":"2,041 "},{"v":2042,"d":"2,042 "},{"v":2043,"d":"2,043 "},{"v":2044,"d":"2,044 "},{"v":2045,"d":"2,045 "},{"v":2046,"d":"2,046 "},{"v":2047,"d":"2,047 "},{"v":2048,"d":"2,048 "},{"v":2049,"d":"2,049 "},{"v":2050,"d":"2,050 "},{"v":2051,"d":"2,051 "},{"v":2052,"d":"2,052 "},{"v":2053,"d":"2,053 "},{"$f":"+AI43","v":{"v":2054,"d":"2,054 "}},{"v":2055,"d":"2,055 "},{"v":2056,"d":"2,056 "},{"v":2057,"d":"2,057 "},{"v":2058,"d":"2,058 "},{"v":2059,"d":"2,059 "},{"v":2060,"d":"2,060 "},{"v":2061,"d":"2,061 "},{"v":2062,"d":"2,062 "},{"v":2063,"d":"2,063 "},{"$f":"+AS43","v":{"v":2064,"d":"2,064 "}},{"v":2065,"d":"2,065 "},{"v":2066,"d":"2,066 "},{"v":2067,"d":"2,067 "},{"v":2068,"d":"2,068 "},{"v":2069,"d":"2,069 "},{"v":2070,"d":"2,070 "},{"v":2071,"d":"2,071 "},{"v":2072,"d":"2,072 "},{"v":2073,"d":"2,073 "},{"$f":"CONCATENATE($BC$53,AR49)","v":">2063"}]
[null,null,{"$f":"+C44","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":13,"d":"13 "},{"v":14,"d":"14 "},{"v":15,"d":"15 "},{"v":16,"d":"16 "},{"v":17,"d":"17 "},{"v":18,"d":"18 "},{"v":19,"d":"19 "},{"v":20,"d":"20 "},{"v":21,"d":"21 "},{"v":22,"d":"22 "},{"v":23,"d":"23 "},{"v":24,"d":"24 "},{"v":25,"d":"25 "},{"v":26,"d":"26 "},{"v":27,"d":"27 "},{"v":28,"d":"28 "},{"v":29,"d":"29 "},{"v":30,"d":"30 "},{"$f":"+AI44","v":{"v":31,"d":"31 "}},{"v":32,"d":"32 "},{"v":33,"d":"33 "},{"v":34,"d":"34 "},{"v":35,"d":"35 "},{"v":36,"d":"36 "},{"v":37,"d":"37 "},{"v":38,"d":"38 "},{"v":39,"d":"39 "},{"v":40,"d":"40 "},{"$f":"+AS44","v":{"v":41,"d":"41 "}},{"v":42,"d":"42 "},{"v":43,"d":"43 "},{"v":44,"d":"44 "},{"v":45,"d":"45 "},{"v":46,"d":"46 "},{"v":47,"d":"47 "},{"v":48,"d":"48 "},{"v":49,"d":"49 "},{"v":50,"d":"50 "},{"$f":"CONCATENATE($BC$53,BB50)","v":">50"}]
[]
[]
[{"$nulls":54},">"]
{"$rows_empty":346}
[{"v":42942,"d":"42,942 "}]
[{"v":41421,"d":"41,421 "}]
[]
[]
[{"v":41343,"d":"41,343 "}]

{"sheet":"I&E","index":16,"n_rows":406,"n_cols":54,"rows_kept":406}
["Project Name",{"$f":"+'Cash Flow'!C1","v":"Langley CLT 14 units LHA rent"}]
[]
["Projected Income & Expenditure Account"]
[]
[null,null,{"$f":"+'Cash Flow'!C9","v":2021},{"$f":"+'Cash Flow'!D9","v":2022},{"$f":"+'Cash Flow'!E9","v":2023},{"$f":"+'Cash Flow'!F9","v":2024},{"$f":"+'Cash Flow'!G9","v":2025},{"$f":"+'Cash Flow'!H9","v":2026},{"$f":"+'Cash Flow'!I9","v":2027},{"$f":"+'Cash Flow'!J9","v":2028},{"$f":"+'Cash Flow'!K9","v":2029},{"$f":"+'Cash Flow'!L9","v":2030},{"$f":"+'Cash Flow'!M9","v":2031},{"$f":"+'Cash Flow'!N9","v":2032},{"$f":"+'Cash Flow'!O9","v":2033},{"$f":"+'Cash Flow'!P9","v":2034},{"$f":"+'Cash Flow'!Q9","v":2035},{"$f":"+'Cash Flow'!R9","v":2036},{"$f":"+'Cash Flow'!S9","v":2037},{"$f":"+'Cash Flow'!T9","v":2038},{"$f":"+'Cash Flow'!U9","v":2039},{"$f":"+'Cash Flow'!V9","v":2040},{"$f":"+'Cash Flow'!W9","v":2041},{"$f":"+'Cash Flow'!X9","v":2042},{"$f":"+'Cash Flow'!Y9","v":2043},{"$f":"+'Cash Flow'!Z9","v":2044},{"$f":"+'Cash Flow'!AA9","v":2045},{"$f":"+'Cash Flow'!AB9","v":2046},{"$f":"+'Cash Flow'!AC9","v":2047},{"$f":"+'Cash Flow'!AD9","v":2048},{"$f":"+'Cash Flow'!AE9","v":2049},{"$f":"+'Cash Flow'!AF9","v":2050},{"$f":"+'Cash Flow'!AG9","v":2051},{"$f":"+'Cash Flow'!AH9","v":2052},{"$f":"+'Cash Flow'!AI9","v":2053},{"$f":"+'Cash Flow'!AJ9","v":2054},{"$f":"+'Cash Flow'!AK9","v":2055},{"$f":"+'Cash Flow'!AL9","v":2056},{"$f":"+'Cash Flow'!AM9","v":2057},{"$f":"+'Cash Flow'!AN9","v":2058},{"$f":"+'Cash Flow'!AO9","v":2059},{"$f":"+'Cash Flow'!AP9","v":2060},{"$f":"+'Cash Flow'!AQ9","v":2061},{"$f":"+'Cash Flow'!AR9","v":2062},{"$f":"+'Cash Flow'!AS9","v":2063},{"$f":"+'Cash Flow'!AT9","v":2064},{"$f":"+'Cash Flow'!AU9","v":2065},{"$f":"+'Cash Flow'!AV9","v":2066},{"$f":"+'Cash Flow'!AW9","v":2067},{"$f":"+'Cash Flow'!AX9","v":2068},{"$f":"+'Cash Flow'!AY9","v":2069},{"$f":"+'Cash Flow'!AZ9","v":2070},{"$f":"+'Cash Flow'!BA9","v":2071},{"$f":"+'Cash Flow'!BB9","v":2072}]
[null,null,{"$f":"+'Cash Flow'!C10","v":2022},{"$f":"+'Cash Flow'!D10","v":2023},{"$f":"+'Cash Flow'!E10","v":2024},{"$f":"+'Cash Flow'!F10","v":2025},{"$f":"+'Cash Flow'!G10","v":2026},{"$f":"+'Cash Flow'!H10","v":2027},{"$f":"+'Cash Flow'!I10","v":2028},{"$f":"+'Cash Flow'!J10","v":2029},{"$f":"+'Cash Flow'!K10","v":2030},{"$f":"+'Cash Flow'!L10","v":2031},{"$f":"+'Cash Flow'!M10","v":2032},{"$f":"+'Cash Flow'!N10","v":2033},{"$f":"+'Cash Flow'!O10","v":2034},{"$f":"+'Cash Flow'!P10","v":2035},{"$f":"+'Cash Flow'!Q10","v":2036},{"$f":"+'Cash Flow'!R10","v":2037},{"$f":"+'Cash Flow'!S10","v":2038},{"$f":"+'Cash Flow'!T10","v":2039},{"$f":"+'Cash Flow'!U10","v":2040},{"$f":"+'Cash Flow'!V10","v":2041},{"$f":"+'Cash Flow'!W10","v":2042},{"$f":"+'Cash Flow'!X10","v":2043},{"$f":"+'Cash Flow'!Y10","v":2044},{"$f":"+'Cash Flow'!Z10","v":2045},{"$f":"+'Cash Flow'!AA10","v":2046},{"$f":"+'Cash Flow'!AB10","v":2047},{"$f":"+'Cash Flow'!AC10","v":2048},{"$f":"+'Cash Flow'!AD10","v":2049},{"$f":"+'Cash Flow'!AE10","v":2050},{"$f":"+'Cash Flow'!AF10","v":2051},{"$f":"+'Cash Flow'!AG10","v":2052},{"$f":"+'Cash Flow'!AH10","v":2053},{"$f":"+'Cash Flow'!AI10","v":2054},{"$f":"+'Cash Flow'!AJ10","v":2055},{"$f":"+'Cash Flow'!AK10","v":2056},{"$f":"+'Cash Flow'!AL10","v":2057},{"$f":"+'Cash Flow'!AM10","v":2058},{"$f":"+'Cash Flow'!AN10","v":2059},{"$f":"+'Cash Flow'!AO10","v":2060},{"$f":"+'Cash Flow'!AP10","v":2061},{"$f":"+'Cash Flow'!AQ10","v":2062},{"$f":"+'Cash Flow'!AR10","v":2063},{"$f":"+'Cash Flow'!AS10","v":2064},{"$f":"+'Cash Flow'!AT10","v":2065},{"$f":"+'Cash Flow'!AU10","v":2066},{"$f":"+'Cash Flow'!AV10","v":2067},{"$f":"+'Cash Flow'!AW10","v":2068},{"$f":"+'Cash Flow'!AX10","v":2069},{"$f":"+'Cash Flow'!AY10","v":2070},{"$f":"+'Cash Flow'!AZ10","v":2071},{"$f":"+'Cash Flow'!BA10","v":2072},{"$f":"+'Cash Flow'!BB10","v":2073}]
[null,null,{"$f":"+'Cash Flow'!C11","v":"Year "},{"$f":"+'Cash Flow'!D11","v":"Year"},{"$f":"+'Cash Flow'!E11","v":"Year "},{"$f":"+'Cash Flow'!F11","v":"Year "},{"$f":"+'Cash Flow'!G11","v":"Year "},{"$f":"+'Cash Flow'!H11","v":"Year "},{"$f":"+'Cash Flow'!I11","v":"Year "},{"$f":"+'Cash Flow'!J11","v":"Year "},{"$f":"+'Cash Flow'!K11","v":"Year "},{"$f":"+'Cash Flow'!L11","v":"Year "},{"$f":"+'Cash Flow'!M11","v":"Year "},{"$f":"+'Cash Flow'!N11","v":"Year "},{"$f":"+'Cash Flow'!O11","v":"Year "},{"$f":"+'Cash Flow'!P11","v":"Year "},{"$f":"+'Cash Flow'!Q11","v":"Year "},{"$f":"+'Cash Flow'!R11","v":"Year "},{"$f":"+'Cash Flow'!S11","v":"Year "},{"$f":"+'Cash Flow'!T11","v":"Year "},{"$f":"+'Cash Flow'!U11","v":"Year "},{"$f":"+'Cash Flow'!V11","v":"Year "},{"$f":"+'Cash Flow'!W11","v":"Year "},{"$f":"+'Cash Flow'!X11","v":"Year "},{"$f":"+'Cash Flow'!Y11","v":"Year "},{"$f":"+'Cash Flow'!Z11","v":"Year "},{"$f":"+'Cash Flow'!AA11","v":"Year "},{"$f":"+'Cash Flow'!AB11","v":"Year "},{"$f":"+'Cash Flow'!AC11","v":"Year "},{"$f":"+'Cash Flow'!AD11","v":"Year "},{"$f":"+'Cash Flow'!AE11","v":"Year "},{"$f":"+'Cash Flow'!AF11","v":"Year "},{"$f":"+'Cash Flow'!AG11","v":"Year "},{"$f":"+'Cash Flow'!AH11","v":"Year "},{"$f":"+'Cash Flow'!AI11","v":"Year "},{"$f":"+'Cash Flow'!AJ11","v":"Year "},{"$f":"+'Cash Flow'!AK11","v":"Year "},{"$f":"+'Cash Flow'!AL11","v":"Year "},{"$f":"+'Cash Flow'!AM11","v":"Year "},{"$f":"+'Cash Flow'!AN11","v":"Year "},{"$f":"+'Cash Flow'!AO11","v":"Year "},{"$f":"+'Cash Flow'!AP11","v":"Year "},{"$f":"+'Cash Flow'!AQ11","v":"Year "},{"$f":"+'Cash Flow'!AR11","v":"Year "},{"$f":"+'Cash Flow'!AS11","v":"Year "},{"$f":"+'Cash Flow'!AT11","v":"Year "},{"$f":"+'Cash Flow'!AU11","v":"Year "},{"$f":"+'Cash Flow'!AV11","v":"Year "},{"$f":"+'Cash Flow'!AW11","v":"Year "},{"$f":"+'Cash Flow'!AX11","v":"Year "},{"$f":"+'Cash Flow'!AY11","v":"Year "},{"$f":"+'Cash Flow'!AZ11","v":"Year "},{"$f":"+'Cash Flow'!BA11","v":"Year "},{"$f":"+'Cash Flow'!BB11","v":"Year "}]
[null,null,{"$f":"+'Cash Flow'!C12","v":{"v":0,"d":"0 "}},{"$f":"+'Cash Flow'!D12","v":{"v":0,"d":"0 "}},{"$f":"+'Cash Flow'!E12","v":{"v":1,"d":"1 "}},{"$f":"+'Cash Flow'!F12","v":{"v":2,"d":"2 "}},{"$f":"+'Cash Flow'!G12","v":{"v":3,"d":"3 "}},{"$f":"+'Cash Flow'!H12","v":{"v":4,"d":"4 "}},{"$f":"+'Cash Flow'!I12","v":{"v":5,"d":"5 "}},{"$f":"+'Cash Flow'!J12","v":{"v":6,"d":"6 "}},{"$f":"+'Cash Flow'!K12","v":{"v":7,"d":"7 "}},{"$f":"+'Cash Flow'!L12","v":{"v":8,"d":"8 "}},{"$f":"+'Cash Flow'!M12","v":{"v":9,"d":"9 "}},{"$f":"+'Cash Flow'!N12","v":{"v":10,"d":"10 "}},{"$f":"+'Cash Flow'!O12","v":{"v":11,"d":"11 "}},{"$f":"+'Cash Flow'!P12","v":{"v":12,"d":"12 "}},{"$f":"+'Cash Flow'!Q12","v":{"v":13,"d":"13 "}},{"$f":"+'Cash Flow'!R12","v":{"v":14,"d":"14 "}},{"$f":"+'Cash Flow'!S12","v":{"v":15,"d":"15 "}},{"$f":"+'Cash Flow'!T12","v":{"v":16,"d":"16 "}},{"$f":"+'Cash Flow'!U12","v":{"v":17,"d":"17 "}},{"$f":"+'Cash Flow'!V12","v":{"v":18,"d":"18 "}},{"$f":"+'Cash Flow'!W12","v":{"v":19,"d":"19 "}},{"$f":"+'Cash Flow'!X12","v":{"v":20,"d":"20 "}},{"$f":"+'Cash Flow'!Y12","v":{"v":21,"d":"21 "}},{"$f":"+'Cash Flow'!Z12","v":{"v":22,"d":"22 "}},{"$f":"+'Cash Flow'!AA12","v":{"v":23,"d":"23 "}},{"$f":"+'Cash Flow'!AB12","v":{"v":24,"d":"24 "}},{"$f":"+'Cash Flow'!AC12","v":{"v":25,"d":"25 "}},{"$f":"+'Cash Flow'!AD12","v":{"v":26,"d":"26 "}},{"$f":"+'Cash Flow'!AE12","v":{"v":27,"d":"27 "}},{"$f":"+'Cash Flow'!AF12","v":{"v":28,"d":"28 "}},{"$f":"+'Cash Flow'!AG12","v":{"v":29,"d":"29 "}},{"$f":"+'Cash Flow'!AH12","v":{"v":30,"d":"30 "}},{"$f":"+'Cash Flow'!AI12","v":{"v":31,"d":"31 "}},{"$f":"+'Cash Flow'!AJ12","v":{"v":32,"d":"32 "}},{"$f":"+'Cash Flow'!AK12","v":{"v":33,"d":"33 "}},{"$f":"+'Cash Flow'!AL12","v":{"v":34,"d":"34 "}},{"$f":"+'Cash Flow'!AM12","v":{"v":35,"d":"35 "}},{"$f":"+'Cash Flow'!AN12","v":{"v":36,"d":"36 "}},{"$f":"+'Cash Flow'!AO12","v":{"v":37,"d":"37 "}},{"$f":"+'Cash Flow'!AP12","v":{"v":38,"d":"38 "}},{"$f":"+'Cash Flow'!AQ12","v":{"v":39,"d":"39 "}},{"$f":"+'Cash Flow'!AR12","v":{"v":40,"d":"40 "}},{"$f":"+'Cash Flow'!AS12","v":{"v":41,"d":"41 "}},{"$f":"+'Cash Flow'!AT12","v":{"v":42,"d":"42 "}},{"$f":"+'Cash Flow'!AU12","v":{"v":43,"d":"43 "}},{"$f":"+'Cash Flow'!AV12","v":{"v":44,"d":"44 "}},{"$f":"+'Cash Flow'!AW12","v":{"v":45,"d":"45 "}},{"$f":"+'Cash Flow'!AX12","v":{"v":46,"d":"46 "}},{"$f":"+'Cash Flow'!AY12","v":{"v":47,"d":"47 "}},{"$f":"+'Cash Flow'!AZ12","v":{"v":48,"d":"48 "}},{"$f":"+'Cash Flow'!BA12","v":{"v":49,"d":"49 "}},{"$f":"+'Cash Flow'!BB12","v":{"v":50,"d":"50 "}}]
["INCOME"]
["Rents",null,{"$f":"+'Cash Flow'!C14","v":0},{"$f":"+'Cash Flow'!D14","v":0},{"$f":"+'Cash Flow'!E14+'Cash Flow'!E24","v":{"v":126464,"d":"126,464"}},{"$f":"+'Cash Flow'!F14+'Cash Flow'!F24","v":{"v":130257.92,"d":"130,258"}},{"$f":"+'Cash Flow'!G14+'Cash Flow'!G24","v":{"v":134165.6576,"d":"134,166"}},{"$f":"+'Cash Flow'!H14+'Cash Flow'!H24","v":{"v":138190.627328,"d":"138,191"}},{"$f":"+'Cash Flow'!I14+'Cash Flow'!I24","v":{"v":142336.34614784,"d":"142,336"}},{"$f":"+'Cash Flow'!J14+'Cash Flow'!J24","v":{"v":146606.4365322752,"d":"146,606"}},{"$f":"+'Cash Flow'!K14+'Cash Flow'!K24","v":{"v":151004.62962824345,"d":"151,005"}},{"$f":"+'Cash Flow'!L14+'Cash Flow'!L24","v":{"v":155534.76851709076,"d":"155,535"}},{"$f":"+'Cash Flow'!M14+'Cash Flow'!M24","v":{"v":160200.8115726035,"d":"160,201"}},{"$f":"+'Cash Flow'!N14+'Cash Flow'!N24","v":{"v":165006.83591978162,"d":"165,007"}},{"$f":"+'Cash Flow'!O14+'Cash Flow'!O24","v":{"v":169957.04099737506,"d":"169,957"}},{"$f":"+'Cash Flow'!P14+'Cash Flow'!P24","v":{"v":175055.75222729633,"d":"175,056"}},{"$f":"+'Cash Flow'!Q14+'Cash Flow'!Q24","v":{"v":180307.4247941152,"d":"180,307"}},{"$f":"+'Cash Flow'!R14+'Cash Flow'!R24","v":{"v":185716.64753793867,"d":"185,717"}},{"$f":"+'Cash Flow'!S14+'Cash Flow'!S24","v":{"v":191288.14696407682,"d":"191,288"}},{"$f":"+'Cash Flow'!T14+'Cash Flow'!T24","v":{"v":197026.79137299914,"d":"197,027"}},{"$f":"+'Cash Flow'!U14+'Cash Flow'!U24","v":{"v":202937.5951141891,"d":"202,938"}},{"$f":"+'Cash Flow'!V14+'Cash Flow'!V24","v":{"v":209025.7229676148,"d":"209,026"}},{"$f":"+'Cash Flow'!W14+'Cash Flow'!W24","v":{"v":215296.49465664325,"d":"215,296"}},{"$f":"+'Cash Flow'!X14+'Cash Flow'!X24","v":{"v":221755.38949634254,"d":"221,755"}},{"$f":"+'Cash Flow'!Y14+'Cash Flow'!Y24","v":{"v":228408.05118123282,"d":"228,408"}},{"$f":"+'Cash Flow'!Z14+'Cash Flow'!Z24","v":{"v":235260.29271666982,"d":"235,260"}},{"$f":"+'Cash Flow'!AA14+'Cash Flow'!AA24","v":{"v":242318.1014981699,"d":"242,318"}},{"$f":"+'Cash Flow'!AB14+'Cash Flow'!AB24","v":{"v":249587.64454311502,"d":"249,588"}},{"$f":"+'Cash Flow'!AC14+'Cash Flow'!AC24","v":{"v":257075.2738794085,"d":"257,075"}},{"$f":"+'Cash Flow'!AD14+'Cash Flow'!AD24","v":{"v":264787.5320957907,"d":"264,788"}},{"$f":"+'Cash Flow'!AE14+'Cash Flow'!AE24","v":{"v":272731.15805866447,"d":"272,731"}},{"$f":"+'Cash Flow'!AF14+'Cash Flow'!AF24","v":{"v":280913.09280042443,"d":"280,913"}},{"$f":"+'Cash Flow'!AG14+'Cash Flow'!AG24","v":{"v":289340.48558443715,"d":"289,340"}},{"$f":"+'Cash Flow'!AH14+'Cash Flow'!AH24","v":{"v":298020.70015197026,"d":"298,021"}},{"$f":"+'Cash Flow'!AI14+'Cash Flow'!AI24","v":{"v":306961.32115652936,"d":"306,961"}},{"$f":"+'Cash Flow'!AJ14+'Cash Flow'!AJ24","v":{"v":316170.16079122527,"d":"316,170"}},{"$f":"+'Cash Flow'!AK14+'Cash Flow'!AK24","v":{"v":325655.26561496203,"d":"325,655"}},{"$f":"+'Cash Flow'!AL14+'Cash Flow'!AL24","v":{"v":335424.9235834109,"d":"335,425"}},{"$f":"+'Cash Flow'!AM14+'Cash Flow'!AM24","v":{"v":345487.67129091325,"d":"345,488"}},{"$f":"+'Cash Flow'!AN14+'Cash Flow'!AN24","v":{"v":355852.3014296407,"d":"355,852"}},{"$f":"+'Cash Flow'!AO14+'Cash Flow'!AO24","v":{"v":366527.8704725299,"d":"366,528"}},{"$f":"+'Cash Flow'!AP14+'Cash Flow'!AP24","v":{"v":377523.7065867058,"d":"377,524"}},{"$f":"+'Cash Flow'!AQ14+'Cash Flow'!AQ24","v":{"v":388849.417784307,"d":"388,849"}},{"$f":"+'Cash Flow'!AR14+'Cash Flow'!AR24","v":{"v":400514.9003178362,"d":"400,515"}},{"$f":"+'Cash Flow'!AS14+'Cash Flow'!AS24","v":{"v":412530.3473273713,"d":"412,530"}},{"$f":"+'Cash Flow'!AT14+'Cash Flow'!AT24","v":{"v":424906.25774719246,"d":"424,906"}},{"$f":"+'Cash Flow'!AU14+'Cash Flow'!AU24","v":{"v":437653.44547960826,"d":"437,653"}},{"$f":"+'Cash Flow'!AV14+'Cash Flow'!AV24","v":{"v":450783.04884399654,"d":"450,783"}},{"$f":"+'Cash Flow'!AW14+'Cash Flow'!AW24","v":{"v":464306.5403093164,"d":"464,307"}},{"$f":"+'Cash Flow'!AX14+'Cash Flow'!AX24","v":{"v":478235.73651859595,"d":"478,236"}},{"$f":"+'Cash Flow'!AY14+'Cash Flow'!AY24","v":{"v":492582.8086141538,"d":"492,583"}},{"$f":"+'Cash Flow'!AZ14+'Cash Flow'!AZ24","v":{"v":507360.29287257843,"d":"507,360"}},{"$f":"+'Cash Flow'!BA14+'Cash Flow'!BA24","v":{"v":522581.1016587558,"d":"522,581"}},{"$f":"+'Cash Flow'!BB14+'Cash Flow'!BB24","v":{"v":538258.5347085185,"d":"538,259"}}]
["Voids",null,{"$f":"+'Cash Flow'!C15","v":0},{"$f":"+'Cash Flow'!D15","v":0},{"$f":"+'Cash Flow'!E15+'Cash Flow'!E25","v":{"v":-3794,"d":"(3,794)"}},{"$f":"+'Cash Flow'!F15+'Cash Flow'!F25","v":{"v":-3908,"d":"(3,908)"}},{"$f":"+'Cash Flow'!G15+'Cash Flow'!G25","v":{"v":-4025,"d":"(4,025)"}},{"$f":"+'Cash Flow'!H15+'Cash Flow'!H25","v":{"v":-4146,"d":"(4,146)"}},{"$f":"+'Cash Flow'!I15+'Cash Flow'!I25","v":{"v":-4270,"d":"(4,270)"}},{"$f":"+'Cash Flow'!J15+'Cash Flow'!J25","v":{"v":-4398,"d":"(4,398)"}},{"$f":"+'Cash Flow'!K15+'Cash Flow'!K25","v":{"v":-4530,"d":"(4,530)"}},{"$f":"+'Cash Flow'!L15+'Cash Flow'!L25","v":{"v":-4666,"d":"(4,666)"}},{"$f":"+'Cash Flow'!M15+'Cash Flow'!M25","v":{"v":-4806,"d":"(4,806)"}},{"$f":"+'Cash Flow'!N15+'Cash Flow'!N25","v":{"v":-4950,"d":"(4,950)"}},{"$f":"+'Cash Flow'!O15+'Cash Flow'!O25","v":{"v":-5099,"d":"(5,099)"}},{"$f":"+'Cash Flow'!P15+'Cash Flow'!P25","v":{"v":-5252,"d":"(5,252)"}},{"$f":"+'Cash Flow'!Q15+'Cash Flow'!Q25","v":{"v":-5409,"d":"(5,409)"}},{"$f":"+'Cash Flow'!R15+'Cash Flow'!R25","v":{"v":-5571,"d":"(5,571)"}},{"$f":"+'Cash Flow'!S15+'Cash Flow'!S25","v":{"v":-5739,"d":"(5,739)"}},{"$f":"+'Cash Flow'!T15+'Cash Flow'!T25","v":{"v":-5911,"d":"(5,911)"}},{"$f":"+'Cash Flow'!U15+'Cash Flow'!U25","v":{"v":-6088,"d":"(6,088)"}},{"$f":"+'Cash Flow'!V15+'Cash Flow'!V25","v":{"v":-6271,"d":"(6,271)"}},{"$f":"+'Cash Flow'!W15+'Cash Flow'!W25","v":{"v":-6459,"d":"(6,459)"}},{"$f":"+'Cash Flow'!X15+'Cash Flow'!X25","v":{"v":-6653,"d":"(6,653)"}},{"$f":"+'Cash Flow'!Y15+'Cash Flow'!Y25","v":{"v":-6852,"d":"(6,852)"}},{"$f":"+'Cash Flow'!Z15+'Cash Flow'!Z25","v":{"v":-7058,"d":"(7,058)"}},{"$f":"+'Cash Flow'!AA15+'Cash Flow'!AA25","v":{"v":-7270,"d":"(7,270)"}},{"$f":"+'Cash Flow'!AB15+'Cash Flow'!AB25","v":{"v":-7488,"d":"(7,488)"}},{"$f":"+'Cash Flow'!AC15+'Cash Flow'!AC25","v":{"v":-7712,"d":"(7,712)"}},{"$f":"+'Cash Flow'!AD15+'Cash Flow'!AD25","v":{"v":-7944,"d":"(7,944)"}},{"$f":"+'Cash Flow'!AE15+'Cash Flow'!AE25","v":{"v":-8182,"d":"(8,182)"}},{"$f":"+'Cash Flow'!AF15+'Cash Flow'!AF25","v":{"v":-8427,"d":"(8,427)"}},{"$f":"+'Cash Flow'!AG15+'Cash Flow'!AG25","v":{"v":-8680,"d":"(8,680)"}},{"$f":"+'Cash Flow'!AH15+'Cash Flow'!AH25","v":{"v":-8941,"d":"(8,941)"}},{"$f":"+'Cash Flow'!AI15+'Cash Flow'!AI25","v":{"v":-9209,"d":"(9,209)"}},{"$f":"+'Cash Flow'!AJ15+'Cash Flow'!AJ25","v":{"v":-9485,"d":"(9,485)"}},{"$f":"+'Cash Flow'!AK15+'Cash Flow'!AK25","v":{"v":-9770,"d":"(9,770)"}},{"$f":"+'Cash Flow'!AL15+'Cash Flow'!AL25","v":{"v":-10063,"d":"(10,063)"}},{"$f":"+'Cash Flow'!AM15+'Cash Flow'!AM25","v":{"v":-10365,"d":"(10,365)"}},{"$f":"+'Cash Flow'!AN15+'Cash Flow'!AN25","v":{"v":-10676,"d":"(10,676)"}},{"$f":"+'Cash Flow'!AO15+'Cash Flow'!AO25","v":{"v":-10996,"d":"(10,996)"}},{"$f":"+'Cash Flow'!AP15+'Cash Flow'!AP25","v":{"v":-11326,"d":"(11,326)"}},{"$f":"+'Cash Flow'!AQ15+'Cash Flow'!AQ25","v":{"v":-11665,"d":"(11,665)"}},{"$f":"+'Cash Flow'!AR15+'Cash Flow'!AR25","v":{"v":-12015,"d":"(12,015)"}},{"$f":"+'Cash Flow'!AS15+'Cash Flow'!AS25","v":{"v":-12376,"d":"(12,376)"}},{"$f":"+'Cash Flow'!AT15+'Cash Flow'!AT25","v":{"v":-12747,"d":"(12,747)"}},{"$f":"+'Cash Flow'!AU15+'Cash Flow'!AU25","v":{"v":-13130,"d":"(13,130)"}},{"$f":"+'Cash Flow'!AV15+'Cash Flow'!AV25","v":{"v":-13523,"d":"(13,523)"}},{"$f":"+'Cash Flow'!AW15+'Cash Flow'!AW25","v":{"v":-13929,"d":"(13,929)"}},{"$f":"+'Cash Flow'!AX15+'Cash Flow'!AX25","v":{"v":-14347,"d":"(14,347)"}},{"$f":"+'Cash Flow'!AY15+'Cash Flow'!AY25","v":{"v":-14777,"d":"(14,777)"}},{"$f":"+'Cash Flow'!AZ15+'Cash Flow'!AZ25","v":{"v":-15221,"d":"(15,221)"}},{"$f":"+'Cash Flow'!BA15+'Cash Flow'!BA25","v":{"v":-15677,"d":"(15,677)"}},{"$f":"+'Cash Flow'!BB15+'Cash Flow'!BB25","v":{"v":-16148,"d":"(16,148)"}}]
[]
["Total Income",null,{"$f":"SUM(C10:C11)","v":0},0,{"v":122670,"d":"122,670"},{"v":126349.92,"d":"126,350"},{"v":130140.6576,"d":"130,141"},{"v":134044.627328,"d":"134,045"},{"v":138066.34614784,"d":"138,066"},{"v":142208.4365322752,"d":"142,208"},{"v":146474.62962824345,"d":"146,475"},{"v":150868.76851709076,"d":"150,869"},{"v":155394.8115726035,"d":"155,395"},{"v":160056.83591978162,"d":"160,057"},{"v":164858.04099737506,"d":"164,858"},{"v":169803.75222729633,"d":"169,804"},{"v":174898.4247941152,"d":"174,898"},{"v":180145.64753793867,"d":"180,146"},{"v":185549.14696407682,"d":"185,549"},{"v":191115.79137299914,"d":"191,116"},{"v":196849.5951141891,"d":"196,850"},{"v":202754.7229676148,"d":"202,755"},{"v":208837.49465664325,"d":"208,837"},{"v":215102.38949634254,"d":"215,102"},{"v":221556.05118123282,"d":"221,556"},{"v":228202.29271666982,"d":"228,202"},{"v":235048.1014981699,"d":"235,048"},{"v":242099.64454311502,"d":"242,100"},{"v":249363.2738794085,"d":"249,363"},{"v":256843.53209579072,"d":"256,844"},{"v":264549.15805866447,"d":"264,549"},{"v":272486.09280042443,"d":"272,486"},{"v":280660.48558443715,"d":"280,660"},{"v":289079.70015197026,"d":"289,080"},{"$f":"SUM(AI10:AI11)","v":{"v":297752.32115652936,"d":"297,752"}},{"v":306685.16079122527,"d":"306,685"},{"v":315885.26561496203,"d":"315,885"},{"v":325361.9235834109,"d":"325,362"},{"v":335122.67129091325,"d":"335,123"},{"v":345176.3014296407,"d":"345,176"},{"v":355531.8704725299,"d":"355,532"},{"v":366197.7065867058,"d":"366,198"},{"v":377184.417784307,"d":"377,184"},{"v":388499.9003178362,"d":"388,500"},{"$f":"SUM(AS10:AS11)","v":{"v":400154.3473273713,"d":"400,154"}},{"v":412159.25774719246,"d":"412,159"},{"v":424523.44547960826,"d":"424,523"},{"v":437260.04884399654,"d":"437,260"},{"v":450377.5403093164,"d":"450,378"},{"v":463888.73651859595,"d":"463,889"},{"v":477805.8086141538,"d":"477,806"},{"v":492139.29287257843,"d":"492,139"},{"v":506904.1016587558,"d":"506,904"},{"v":522110.53470851853,"d":"522,111"}]
["Void Percentage",null,{"$f":"IF(C11=0,0,-C11/C10)","v":{"v":0,"d":"0.00%"}},{"$f":"IF(D11=0,0,-D11/D10)","v":{"v":0,"d":"0.00%"}},{"$f":"-E11/E10","v":{"v":0.030000632591093118,"d":"3.00%"}},{"v":0.03000201446484022,"d":"3.00%"},{"v":0.030000225631510637,"d":"3.00%"},{"v":0.03000203472670641,"d":"3.00%"},{"v":0.029999364993990318,"d":"3.00%"},{"v":0.02999868289569801,"d":"3.00%"},{"v":0.029999080234509066,"d":"3.00%"},{"v":0.02999972317756902,"d":"3.00%"},{"v":0.02999984802088163,"d":"3.00%"},{"v":0.02999875715698501,"d":"3.00%"},{"v":0.0300016990768788,"d":"3.00%"},{"v":0.030001870450853195,"d":"3.00%"},{"v":0.02999876464419748,"d":"3.00%"},{"v":0.02999731081653271,"d":"3.00%"},{"v":0.03000185892896836,"d":"3.00%"},{"v":0.030000996102147622,"d":"3.00%"},{"v":0.02999936998649461,"d":"3.00%"},{"v":0.030001092262561348,"d":"3.00%"},{"v":0.030000488444091346,"d":"3.00%"},{"v":0.03000152562294198,"d":"3.00%"},{"v":0.029998942526606502,"d":"3.00%"},{"v":0.030000812795468786,"d":"3.00%"},{"v":0.03000188576524856,"d":"3.00%"},{"v":0.030001485104389793,"d":"3.00%"},{"v":0.029998995561189692,"d":"3.00%"},{"v":0.030001412593422802,"d":"3.00%"},{"v":0.030000239276804785,"d":"3.00%"},{"v":0.02999860175968013,"d":"3.00%"},{"v":0.02999925842547516,"d":"3.00%"},{"v":0.030001271708444074,"d":"3.00%"},{"$f":"-AI11/AI10","v":{"v":0.030000522428374737,"d":"3.00%"}},{"v":0.029999668457844044,"d":"3.00%"},{"v":0.03000105028718173,"d":"3.00%"},{"v":0.030000752157874785,"d":"3.00%"},{"v":0.030001070548396767,"d":"3.00%"},{"v":0.030001211056129323,"d":"3.00%"},{"v":0.030000447130593074,"d":"3.00%"},{"v":0.030000764991426464,"d":"3.00%"},{"v":0.02999875907354585,"d":"3.00%"},{"v":0.02999888391284636,"d":"3.00%"},{"$f":"-AS11/AS10","v":{"v":0.030000217148094536,"d":"3.00%"}},{"v":0.029999558179216356,"d":"3.00%"},{"v":0.030000906277822897,"d":"3.00%"},{"v":0.029998909751994544,"d":"3.00%"},{"v":0.02999957741435354,"d":"3.00%"},{"v":0.0299998492468204,"d":"3.00%"},{"v":0.02999901689946107,"d":"3.00%"},{"v":0.030000376879754553,"d":"3.00%"},{"v":0.0299991713252521,"d":"3.00%"},{"v":0.03000045323711323,"d":"3.00%"}]
[]
["EXPENDITURE"]
[{"$f":"+'Cash Flow'!A32","v":"Management"},null,{"$f":"+'Cash Flow'!C32","v":0},{"$f":"+'Cash Flow'!D32","v":0},{"$f":"+'Cash Flow'!E32+'Cash Flow'!E37","v":{"v":-5936,"d":"(5,936)"}},{"$f":"+'Cash Flow'!F32+'Cash Flow'!F37","v":{"v":-6114,"d":"(6,114)"}},{"$f":"+'Cash Flow'!G32+'Cash Flow'!G37","v":{"v":-6297,"d":"(6,297)"}},{"$f":"+'Cash Flow'!H32+'Cash Flow'!H37","v":{"v":-6486,"d":"(6,486)"}},{"$f":"+'Cash Flow'!I32+'Cash Flow'!I37","v":{"v":-6681,"d":"(6,681)"}},{"$f":"+'Cash Flow'!J32+'Cash Flow'!J37","v":{"v":-6881,"d":"(6,881)"}},{"$f":"+'Cash Flow'!K32+'Cash Flow'!K37","v":{"v":-7087,"d":"(7,087)"}},{"$f":"+'Cash Flow'!L32+'Cash Flow'!L37","v":{"v":-7300,"d":"(7,300)"}},{"$f":"+'Cash Flow'!M32+'Cash Flow'!M37","v":{"v":-7519,"d":"(7,519)"}},{"$f":"+'Cash Flow'!N32+'Cash Flow'!N37","v":{"v":-7745,"d":"(7,745)"}},{"$f":"+'Cash Flow'!O32+'Cash Flow'!O37","v":{"v":-7977,"d":"(7,977)"}},{"$f":"+'Cash Flow'!P32+'Cash Flow'!P37","v":{"v":-8216,"d":"(8,216)"}},{"$f":"+'Cash Flow'!Q32+'Cash Flow'!Q37","v":{"v":-8462,"d":"(8,462)"}},{"$f":"+'Cash Flow'!R32+'Cash Flow'!R37","v":{"v":-8716,"d":"(8,716)"}},{"$f":"+'Cash Flow'!S32+'Cash Flow'!S37","v":{"v":-8977,"d":"(8,977)"}},{"$f":"+'Cash Flow'!T32+'Cash Flow'!T37","v":{"v":-9246,"d":"(9,246)"}},{"$f":"+'Cash Flow'!U32+'Cash Flow'!U37","v":{"v":-9523,"d":"(9,523)"}},{"$f":"+'Cash Flow'!V32+'Cash Flow'!V37","v":{"v":-9809,"d":"(9,809)"}},{"$f":"+'Cash Flow'!W32+'Cash Flow'!W37","v":{"v":-10103,"d":"(10,103)"}},{"$f":"+'Cash Flow'!X32+'Cash Flow'!X37","v":{"v":-10406,"d":"(10,406)"}},{"$f":"+'Cash Flow'!Y32+'Cash Flow'!Y37","v":{"v":-10718,"d":"(10,718)"}},{"$f":"+'Cash Flow'!Z32+'Cash Flow'!Z37","v":{"v":-11040,"d":"(11,040)"}},{"$f":"+'Cash Flow'!AA32+'Cash Flow'!AA37","v":{"v":-11371,"d":"(11,371)"}},{"$f":"+'Cash Flow'!AB32+'Cash Flow'!AB37","v":{"v":-11712,"d":"(11,712)"}},{"$f":"+'Cash Flow'!AC32+'Cash Flow'!AC37","v":{"v":-12063,"d":"(12,063)"}},{"$f":"+'Cash Flow'!AD32+'Cash Flow'!AD37","v":{"v":-12425,"d":"(12,425)"}},{"$f":"+'Cash Flow'!AE32+'Cash Flow'!AE37","v":{"v":-12798,"d":"(12,798)"}},{"$f":"+'Cash Flow'!AF32+'Cash Flow'!AF37","v":{"v":-13182,"d":"(13,182)"}},{"$f":"+'Cash Flow'!AG32+'Cash Flow'!AG37","v":{"v":-13577,"d":"(13,577)"}},{"$f":"+'Cash Flow'!AH32+'Cash Flow'!AH37","v":{"v":-13984,"d":"(13,984)"}},{"$f":"+'Cash Flow'!AI32+'Cash Flow'!AI37","v":{"v":-14404,"d":"(14,404)"}},{"$f":"+'Cash Flow'!AJ32+'Cash Flow'!AJ37","v":{"v":-14836,"d":"(14,836)"}},{"$f":"+'Cash Flow'!AK32+'Cash Flow'!AK37","v":{"v":-15281,"d":"(15,281)"}},{"$f":"+'Cash Flow'!AL32+'Cash Flow'!AL37","v":{"v":-15739,"d":"(15,739)"}},{"$f":"+'Cash Flow'!AM32+'Cash Flow'!AM37","v":{"v":-16211,"d":"(16,211)"}},{"$f":"+'Cash Flow'!AN32+'Cash Flow'!AN37","v":{"v":-16697,"d":"(16,697)"}},{"$f":"+'Cash Flow'!AO32+'Cash Flow'!AO37","v":{"v":-17198,"d":"(17,198)"}},{"$f":"+'Cash Flow'!AP32+'Cash Flow'!AP37","v":{"v":-17714,"d":"(17,714)"}},{"$f":"+'Cash Flow'!AQ32+'Cash Flow'!AQ37","v":{"v":-18245,"d":"(18,245)"}},{"$f":"+'Cash Flow'!AR32+'Cash Flow'!AR37","v":{"v":-18792,"d":"(18,792)"}},{"$f":"+'Cash Flow'!AS32+'Cash Flow'!AS37","v":{"v":-19356,"d":"(19,356)"}},{"$f":"+'Cash Flow'!AT32+'Cash Flow'!AT37","v":{"v":-19937,"d":"(19,937)"}},{"$f":"+'Cash Flow'!AU32+'Cash Flow'!AU37","v":{"v":-20535,"d":"(20,535)"}},{"$f":"+'Cash Flow'!AV32+'Cash Flow'!AV37","v":{"v":-21151,"d":"(21,151)"}},{"$f":"+'Cash Flow'!AW32+'Cash Flow'!AW37","v":{"v":-21786,"d":"(21,786)"}},{"$f":"+'Cash Flow'!AX32+'Cash Flow'!AX37","v":{"v":-22440,"d":"(22,440)"}},{"$f":"+'Cash Flow'!AY32+'Cash Flow'!AY37","v":{"v":-23113,"d":"(23,113)"}},{"$f":"+'Cash Flow'!AZ32+'Cash Flow'!AZ37","v":{"v":-23806,"d":"(23,806)"}},{"$f":"+'Cash Flow'!BA32+'Cash Flow'!BA37","v":{"v":-24520,"d":"(24,520)"}},{"$f":"+'Cash Flow'!BB32+'Cash Flow'!BB37","v":{"v":-25256,"d":"(25,256)"}}]
[{"$f":"+'Cash Flow'!A33","v":"Maintenance"},null,{"$f":"+'Cash Flow'!C33","v":0},{"$f":"+'Cash Flow'!D33","v":0},{"$f":"+'Cash Flow'!E33+'Cash Flow'!E38","v":{"v":-10752,"d":"(10,752)"}},{"$f":"+'Cash Flow'!F33+'Cash Flow'!F38","v":{"v":-11075,"d":"(11,075)"}},{"$f":"+'Cash Flow'!G33+'Cash Flow'!G38","v":{"v":-11407,"d":"(11,407)"}},{"$f":"+'Cash Flow'!H33+'Cash Flow'!H38","v":{"v":-11749,"d":"(11,749)"}},{"$f":"+'Cash Flow'!I33+'Cash Flow'!I38","v":{"v":-12101,"d":"(12,101)"}},{"$f":"+'Cash Flow'!J33+'Cash Flow'!J38","v":{"v":-12464,"d":"(12,464)"}},{"$f":"+'Cash Flow'!K33+'Cash Flow'!K38","v":{"v":-12838,"d":"(12,838)"}},{"$f":"+'Cash Flow'!L33+'Cash Flow'!L38","v":{"v":-13223,"d":"(13,223)"}},{"$f":"+'Cash Flow'!M33+'Cash Flow'!M38","v":{"v":-13620,"d":"(13,620)"}},{"$f":"+'Cash Flow'!N33+'Cash Flow'!N38","v":{"v":-14029,"d":"(14,029)"}},{"$f":"+'Cash Flow'!O33+'Cash Flow'!O38","v":{"v":-14450,"d":"(14,450)"}},{"$f":"+'Cash Flow'!P33+'Cash Flow'!P38","v":{"v":-14884,"d":"(14,884)"}},{"$f":"+'Cash Flow'!Q33+'Cash Flow'!Q38","v":{"v":-15331,"d":"(15,331)"}},{"$f":"+'Cash Flow'!R33+'Cash Flow'!R38","v":{"v":-15791,"d":"(15,791)"}},{"$f":"+'Cash Flow'!S33+'Cash Flow'!S38","v":{"v":-16265,"d":"(16,265)"}},{"$f":"+'Cash Flow'!T33+'Cash Flow'!T38","v":{"v":-16753,"d":"(16,753)"}},{"$f":"+'Cash Flow'!U33+'Cash Flow'!U38","v":{"v":-17256,"d":"(17,256)"}},{"$f":"+'Cash Flow'!V33+'Cash Flow'!V38","v":{"v":-17774,"d":"(17,774)"}},{"$f":"+'Cash Flow'!W33+'Cash Flow'!W38","v":{"v":-18307,"d":"(18,307)"}},{"$f":"+'Cash Flow'!X33+'Cash Flow'!X38","v":{"v":-18856,"d":"(18,856)"}},{"$f":"+'Cash Flow'!Y33+'Cash Flow'!Y38","v":{"v":-19422,"d":"(19,422)"}},{"$f":"+'Cash Flow'!Z33+'Cash Flow'!Z38","v":{"v":-20005,"d":"(20,005)"}},{"$f":"+'Cash Flow'!AA33+'Cash Flow'!AA38","v":{"v":-20605,"d":"(20,605)"}},{"$f":"+'Cash Flow'!AB33+'Cash Flow'!AB38","v":{"v":-21223,"d":"(21,223)"}},{"$f":"+'Cash Flow'!AC33+'Cash Flow'!AC38","v":{"v":-21860,"d":"(21,860)"}},{"$f":"+'Cash Flow'!AD33+'Cash Flow'!AD38","v":{"v":-22516,"d":"(22,516)"}},{"$f":"+'Cash Flow'!AE33+'Cash Flow'!AE38","v":{"v":-23191,"d":"(23,191)"}},{"$f":"+'Cash Flow'!AF33+'Cash Flow'!AF38","v":{"v":-23887,"d":"(23,887)"}},{"$f":"+'Cash Flow'!AG33+'Cash Flow'!AG38","v":{"v":-24604,"d":"(24,604)"}},{"$f":"+'Cash Flow'!AH33+'Cash Flow'!AH38","v":{"v":-25342,"d":"(25,342)"}},{"$f":"+'Cash Flow'!AI33+'Cash Flow'!AI38","v":{"v":-26102,"d":"(26,102)"}},{"$f":"+'Cash Flow'!AJ33+'Cash Flow'!AJ38","v":{"v":-26885,"d":"(26,885)"}},{"$f":"+'Cash Flow'!AK33+'Cash Flow'!AK38","v":{"v":-27692,"d":"(27,692)"}},{"$f":"+'Cash Flow'!AL33+'Cash Flow'!AL38","v":{"v":-28523,"d":"(28,523)"}},{"$f":"+'Cash Flow'!AM33+'Cash Flow'!AM38","v":{"v":-29379,"d":"(29,379)"}},{"$f":"+'Cash Flow'!AN33+'Cash Flow'!AN38","v":{"v":-30260,"d":"(30,260)"}},{"$f":"+'Cash Flow'!AO33+'Cash Flow'!AO38","v":{"v":-31168,"d":"(31,168)"}},{"$f":"+'Cash Flow'!AP33+'Cash Flow'!AP38","v":{"v":-32103,"d":"(32,103)"}},{"$f":"+'Cash Flow'!AQ33+'Cash Flow'!AQ38","v":{"v":-33066,"d":"(33,066)"}},{"$f":"+'Cash Flow'!AR33+'Cash Flow'!AR38","v":{"v":-34058,"d":"(34,058)"}},{"$f":"+'Cash Flow'!AS33+'Cash Flow'!AS38","v":{"v":-35080,"d":"(35,080)"}},{"$f":"+'Cash Flow'!AT33+'Cash Flow'!AT38","v":{"v":-36132,"d":"(36,132)"}},{"$f":"+'Cash Flow'!AU33+'Cash Flow'!AU38","v":{"v":-37216,"d":"(37,216)"}},{"$f":"+'Cash Flow'!AV33+'Cash Flow'!AV38","v":{"v":-38332,"d":"(38,332)"}},{"$f":"+'Cash Flow'!AW33+'Cash Flow'!AW38","v":{"v":-39482,"d":"(39,482)"}},{"$f":"+'Cash Flow'!AX33+'Cash Flow'!AX38","v":{"v":-40666,"d":"(40,666)"}},{"$f":"+'Cash Flow'!AY33+'Cash Flow'!AY38","v":{"v":-41886,"d":"(41,886)"}},{"$f":"+'Cash Flow'!AZ33+'Cash Flow'!AZ38","v":{"v":-43143,"d":"(43,143)"}},{"$f":"+'Cash Flow'!BA33+'Cash Flow'!BA38","v":{"v":-44437,"d":"(44,437)"}},{"$f":"+'Cash Flow'!BB33+'Cash Flow'!BB38","v":{"v":-45770,"d":"(45,770)"}}]
[{"$f":"+'Cash Flow'!A34","v":"Major Repairs"},null,{"$f":"+'Cash Flow'!C34","v":0},{"$f":"+'Cash Flow'!D34","v":0},{"$f":"+'Cash Flow'!E34","v":0},{"$f":"+'Cash Flow'!F34","v":0},{"$f":"+'Cash Flow'!G34","v":0},{"$f":"+'Cash Flow'!H34","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"+'Cash Flow'!I34","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"+'Cash Flow'!J34","v":{"v":-7909.1332096,"d":"(7,909)"}},{"$f":"+'Cash Flow'!K34","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"+'Cash Flow'!L34","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"+'Cash Flow'!M34","v":{"v":-9392.0956864,"d":"(9,392)"}},{"$f":"+'Cash Flow'!N34","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"+'Cash Flow'!O34","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"+'Cash Flow'!P34","v":{"v":-11369.3789888,"d":"(11,369)"}},{"$f":"+'Cash Flow'!Q34","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"+'Cash Flow'!R34","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"+'Cash Flow'!S34","v":{"v":-13840.9831168,"d":"(13,841)"}},{"$f":"+'Cash Flow'!T34","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"+'Cash Flow'!U34","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"+'Cash Flow'!V34","v":{"v":-16312.587244800001,"d":"(16,313)"}},{"$f":"+'Cash Flow'!W34","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"+'Cash Flow'!X34","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"+'Cash Flow'!Y34","v":{"v":-19772.833024,"d":"(19,773)"}},{"$f":"+'Cash Flow'!Z34","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"+'Cash Flow'!AA34","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"+'Cash Flow'!AB34","v":{"v":-23727.399628799998,"d":"(23,727)"}},{"$f":"+'Cash Flow'!AC34","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"+'Cash Flow'!AD34","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"+'Cash Flow'!AE34","v":{"v":-28176.2870592,"d":"(28,176)"}},{"$f":"+'Cash Flow'!AF34","v":{"v":-34108.1369664,"d":"(34,108)"}},{"$f":"+'Cash Flow'!AG34","v":{"v":-34108.1369664,"d":"(34,108)"}},{"$f":"+'Cash Flow'!AH34","v":{"v":-34602.457792,"d":"(34,602)"}},{"$f":"+'Cash Flow'!AI34","v":{"v":-54544,"d":"(54,544)"}},{"$f":"+'Cash Flow'!AJ34","v":{"v":-56180.32,"d":"(56,180)"}},{"$f":"+'Cash Flow'!AK34","v":{"v":-57865.7296,"d":"(57,866)"}},{"$f":"+'Cash Flow'!AL34","v":{"v":-59601.701488,"d":"(59,602)"}},{"$f":"+'Cash Flow'!AM34","v":{"v":-61389.75253264,"d":"(61,390)"}},{"$f":"+'Cash Flow'!AN34","v":{"v":-63231.4451086192,"d":"(63,231)"}},{"$f":"+'Cash Flow'!AO34","v":{"v":-65128.388461877774,"d":"(65,128)"}},{"$f":"+'Cash Flow'!AP34","v":{"v":-67082.24011573411,"d":"(67,082)"}},{"$f":"+'Cash Flow'!AQ34","v":{"v":-69094.70731920614,"d":"(69,095)"}},{"$f":"+'Cash Flow'!AR34","v":{"v":-71167.54853878233,"d":"(71,168)"}},{"$f":"+'Cash Flow'!AS34","v":{"v":-73302.5749949458,"d":"(73,303)"}},{"$f":"+'Cash Flow'!AT34","v":{"v":-75501.65224479417,"d":"(75,502)"}},{"$f":"+'Cash Flow'!AU34","v":{"v":-77766.701812138,"d":"(77,767)"}},{"$f":"+'Cash Flow'!AV34","v":{"v":-80099.70286650214,"d":"(80,100)"}},{"$f":"+'Cash Flow'!AW34","v":{"v":-82502.6939524972,"d":"(82,503)"}},{"$f":"+'Cash Flow'!AX34","v":{"v":-84977.77477107212,"d":"(84,978)"}},{"$f":"+'Cash Flow'!AY34","v":{"v":-87527.10801420428,"d":"(87,527)"}},{"$f":"+'Cash Flow'!AZ34","v":{"v":-90152.9212546304,"d":"(90,153)"}},{"$f":"+'Cash Flow'!BA34","v":{"v":-92857.50889226932,"d":"(92,858)"}},{"$f":"+'Cash Flow'!BB34","v":{"v":-95643.23415903741,"d":"(95,643)"}}]
["Total Expenditure",null,{"$f":"SUM(C17:C19)","v":0},0,{"v":-16688,"d":"(16,688)"},{"v":-17189,"d":"(17,189)"},{"v":-17704,"d":"(17,704)"},{"v":-26144.1332096,"d":"(26,144)"},{"v":-26691.1332096,"d":"(26,691)"},{"v":-27254.1332096,"d":"(27,254)"},{"v":-29317.0956864,"d":"(29,317)"},{"v":-29915.0956864,"d":"(29,915)"},{"v":-30531.0956864,"d":"(30,531)"},{"v":-33143.3789888,"d":"(33,143)"},{"v":-33796.3789888,"d":"(33,796)"},{"v":-34469.3789888,"d":"(34,469)"},{"v":-37633.9831168,"d":"(37,634)"},{"v":-38347.9831168,"d":"(38,348)"},{"v":-39082.9831168,"d":"(39,083)"},{"v":-42311.5872448,"d":"(42,312)"},{"v":-43091.5872448,"d":"(43,092)"},{"v":-43895.5872448,"d":"(43,896)"},{"v":-48182.833024,"d":"(48,183)"},{"v":-49034.833024,"d":"(49,035)"},{"v":-49912.833024,"d":"(49,913)"},{"v":-54772.3996288,"d":"(54,772)"},{"v":-55703.3996288,"d":"(55,703)"},{"v":-56662.3996288,"d":"(56,662)"},{"v":-62099.287059199996,"d":"(62,099)"},{"v":-63117.287059199996,"d":"(63,117)"},{"v":-64165.287059199996,"d":"(64,165)"},{"v":-71177.1369664,"d":"(71,177)"},{"v":-72289.1369664,"d":"(72,289)"},{"v":-73928.457792,"d":"(73,928)"},{"$f":"SUM(AI17:AI19)","v":{"v":-95050,"d":"(95,050)"}},{"v":-97901.32,"d":"(97,901)"},{"v":-100838.72959999999,"d":"(100,839)"},{"v":-103863.70148799999,"d":"(103,864)"},{"v":-106979.75253264,"d":"(106,980)"},{"v":-110188.4451086192,"d":"(110,188)"},{"v":-113494.38846187777,"d":"(113,494)"},{"v":-116899.24011573411,"d":"(116,899)"},{"v":-120405.70731920614,"d":"(120,406)"},{"v":-124017.54853878233,"d":"(124,018)"},{"$f":"SUM(AS17:AS19)","v":{"v":-127738.5749949458,"d":"(127,739)"}},{"v":-131570.65224479418,"d":"(131,571)"},{"v":-135517.701812138,"d":"(135,518)"},{"v":-139582.70286650214,"d":"(139,583)"},{"v":-143770.6939524972,"d":"(143,771)"},{"v":-148083.77477107212,"d":"(148,084)"},{"v":-152526.10801420428,"d":"(152,526)"},{"v":-157101.9212546304,"d":"(157,102)"},{"v":-161814.50889226934,"d":"(161,815)"},{"v":-166669.2341590374,"d":"(166,669)"}]
[]
["OPERATING SURPLUS / (LOSS)",null,{"$f":"C13+C20","v":0},0,{"v":105982,"d":"105,982"},{"v":109160.92,"d":"109,161"},{"v":112436.6576,"d":"112,437"},{"v":107900.4941184,"d":"107,900"},{"v":111375.21293824,"d":"111,375"},{"v":114954.3033226752,"d":"114,954"},{"v":117157.53394184345,"d":"117,158"},{"v":120953.67283069076,"d":"120,954"},{"v":124863.7158862035,"d":"124,864"},{"v":126913.45693098161,"d":"126,913"},{"v":131061.66200857506,"d":"131,062"},{"v":135334.3732384963,"d":"135,334"},{"v":137264.44167731522,"d":"137,264"},{"v":141797.66442113867,"d":"141,798"},{"v":146466.16384727682,"d":"146,466"},{"v":148804.20412819914,"d":"148,804"},{"v":153758.0078693891,"d":"153,758"},{"v":158859.1357228148,"d":"158,859"},{"v":160654.66163264326,"d":"160,655"},{"v":166067.55647234255,"d":"166,068"},{"v":171643.21815723283,"d":"171,643"},{"v":173429.89308786983,"d":"173,430"},{"v":179344.70186936992,"d":"179,345"},{"v":185437.24491431503,"d":"185,437"},{"v":187263.9868202085,"d":"187,264"},{"v":193726.24503659073,"d":"193,726"},{"v":200383.87099946447,"d":"200,384"},{"v":201308.95583402444,"d":"201,309"},{"v":208371.34861803715,"d":"208,371"},{"v":215151.24235997026,"d":"215,151"},{"$f":"AI13+AI20","v":{"v":202702.32115652936,"d":"202,702"}},{"v":208783.84079122526,"d":"208,784"},{"v":215046.53601496204,"d":"215,047"},{"v":221498.22209541092,"d":"221,498"},{"v":228142.91875827324,"d":"228,143"},{"v":234987.85632102148,"d":"234,988"},{"v":242037.48201065214,"d":"242,037"},{"v":249298.4664709717,"d":"249,298"},{"v":256778.71046510083,"d":"256,779"},{"v":264482.35177905386,"d":"264,482"},{"$f":"AS13+AS20","v":{"v":272415.7723324255,"d":"272,416"}},{"v":280588.6055023983,"d":"280,589"},{"v":289005.7436674703,"d":"289,006"},{"v":297677.3459774944,"d":"297,677"},{"v":306606.8463568192,"d":"306,607"},{"v":315804.96174752386,"d":"315,805"},{"v":325279.7005999496,"d":"325,280"},{"v":335037.37161794805,"d":"335,037"},{"v":345089.59276648646,"d":"345,090"},{"v":355441.3005494811,"d":"355,441"}]
[]
["First Tranch Homebuy Sales"]
["Receipts ",null,{"$f":"+'Cash Flow'!C20","v":0},{"$f":"+'Cash Flow'!D20","v":0},{"$f":"+'Cash Flow'!E20","v":0},{"$f":"+'Cash Flow'!F20","v":0}]
["Cost",null,{"$f":"IF((C25+D25+F25+E25)=0,0,(+C25/(C25+D25+F25+E25)*'Shared Ownership'!$AC$21))","v":0},{"$f":"IF((D25+E25+C25+F25)=0,0,(+D25/(D25+E25+C25+F25)*'Shared Ownership'!$AC$21))","v":0},{"$f":"IF((E25+F25+D25+C25)=0,0,(+E25/(E25+F25+D25+C25)*'Shared Ownership'!$AC$21))","v":0},{"$f":"IF((F25+E25+C25+D25)=0,0,(+F25/(F25+E25+C25+D25)*'Shared Ownership'!$AC$21))","v":0}]
[]
["First Tranch Shared Equity Sales"]
["Receipts ",null,{"$f":"+'Cash Flow'!C21","v":0},{"$f":"+'Cash Flow'!D21","v":0},{"$f":"+'Cash Flow'!E21","v":0},{"$f":"+'Cash Flow'!F21","v":0}]
["Cost",null,{"$f":"IF((C29+D29+E29+F29)=0,0,(+C29/(C29+D29+E29+F29)*'Limited Equity'!$S$21))","v":0},{"$f":"IF((D29+E29+F29+C29)=0,0,(+D29/(D29+E29+F29+C29)*'Limited Equity'!$S$21))","v":0},{"$f":"IF((E29+F29+C29+D29)=0,0,(+E29/(E29+F29+C29+D29)*'Limited Equity'!$S$21))","v":0},{"$f":"IF((F29+C29+D29+E29)=0,0,(+F29/(F29+C29+D29+E29)*'Limited Equity'!$S$21))","v":0}]
[]
["Outright sale "]
["Receipts ",null,{"$f":"+'Cash Flow'!C22","v":0},{"$f":"+'Cash Flow'!D22","v":0},{"$f":"+'Cash Flow'!E22","v":0},{"$f":"+'Cash Flow'!F22","v":0}]
["Cost",null,{"$f":"IF((C33+D33+E33+F33)=0,0,(+C33/(C33+D33+E33+F33)*OutrightSale!$M$21))","v":0},{"$f":"IF((D33+E33+F33+C33)=0,0,(+D33/(D33+E33+F33+C33)*OutrightSale!$M$21))","v":0},{"$f":"IF((E33+F33+C33+D33)=0,0,(+E33/(E33+F33+C33+D33)*OutrightSale!$M$21))","v":0},{"$f":"IF((F33+C33+D33+E33)=0,0,(+F33/(F33+C33+D33+E33)*OutrightSale!$M$21))","v":0}]
[]
[]
[{"$f":"+'Cash Flow'!A51","v":"Interest Payable"},null,{"$f":"+'Cash Flow'!C51+'Cash Flow'!C44+'Cash Flow'!C48","v":0},{"$f":"+'Cash Flow'!D51+'Cash Flow'!D44+'Cash Flow'!D48","v":0},{"$f":"+'Cash Flow'!E51+'Cash Flow'!E44+'Cash Flow'!E48+'Balance Sheet'!E27-'Balance Sheet'!D27","v":{"v":-98556.34174999999,"d":"(98,556)"}},{"$f":"+'Cash Flow'!F51+'Cash Flow'!F44+'Cash Flow'!F48+'Balance Sheet'!F27-'Balance Sheet'!E27","v":{"v":-98079.64550625,"d":"(98,080)"}},{"$f":"+'Cash Flow'!G51+'Cash Flow'!G44+'Cash Flow'!G48+'Balance Sheet'!G27-'Balance Sheet'!F27","v":{"v":-97509.04200921874,"d":"(97,509)"}},{"$f":"+'Cash Flow'!H51+'Cash Flow'!H44+'Cash Flow'!H48+'Balance Sheet'!H27-'Balance Sheet'!G27","v":{"v":-96960.17572047016,"d":"(96,960)"}},{"$f":"+'Cash Flow'!I51+'Cash Flow'!I44+'Cash Flow'!I48+'Balance Sheet'!I27-'Balance Sheet'!H27","v":{"v":-96427.96463488141,"d":"(96,428)"}},{"$f":"+'Cash Flow'!J51+'Cash Flow'!J44+'Cash Flow'!J48+'Balance Sheet'!J27-'Balance Sheet'!I27","v":{"v":-95610.1646227132,"d":"(95,610)"}},{"$f":"+'Cash Flow'!K51+'Cash Flow'!K44+'Cash Flow'!K48+'Balance Sheet'!K27-'Balance Sheet'!J27","v":{"v":-94533.86607199724,"d":"(94,534)"}},{"$f":"+'Cash Flow'!L51+'Cash Flow'!L44+'Cash Flow'!L48+'Balance Sheet'!L27-'Balance Sheet'!K27","v":{"v":-93808.77,"d":"(93,809)"}},{"$f":"+'Cash Flow'!M51+'Cash Flow'!M44+'Cash Flow'!M48+'Balance Sheet'!M27-'Balance Sheet'!L27","v":{"v":-93059.95,"d":"(93,060)"}},{"$f":"+'Cash Flow'!N51+'Cash Flow'!N44+'Cash Flow'!N48+'Balance Sheet'!N27-'Balance Sheet'!M27","v":{"v":-92277.44,"d":"(92,277)"}},{"$f":"+'Cash Flow'!O51+'Cash Flow'!O44+'Cash Flow'!O48+'Balance Sheet'!O27-'Balance Sheet'!N27","v":{"v":-91459.72,"d":"(91,460)"}},{"$f":"+'Cash Flow'!P51+'Cash Flow'!P44+'Cash Flow'!P48+'Balance Sheet'!P27-'Balance Sheet'!O27","v":{"v":-90605.19,"d":"(90,605)"}},{"$f":"+'Cash Flow'!Q51+'Cash Flow'!Q44+'Cash Flow'!Q48+'Balance Sheet'!Q27-'Balance Sheet'!P27","v":{"v":-89712.22,"d":"(89,712)"}},{"$f":"+'Cash Flow'!R51+'Cash Flow'!R44+'Cash Flow'!R48+'Balance Sheet'!R27-'Balance Sheet'!Q27","v":{"v":-88779.06,"d":"(88,779)"}},{"$f":"+'Cash Flow'!S51+'Cash Flow'!S44+'Cash Flow'!S48+'Balance Sheet'!S27-'Balance Sheet'!R27","v":{"v":-87803.91,"d":"(87,804)"}},{"$f":"+'Cash Flow'!T51+'Cash Flow'!T44+'Cash Flow'!T48+'Balance Sheet'!T27-'Balance Sheet'!S27","v":{"v":-86784.87,"d":"(86,785)"}},{"$f":"+'Cash Flow'!U51+'Cash Flow'!U44+'Cash Flow'!U48+'Balance Sheet'!U27-'Balance Sheet'!T27","v":{"v":-85719.98,"d":"(85,720)"}},{"$f":"+'Cash Flow'!V51+'Cash Flow'!V44+'Cash Flow'!V48+'Balance Sheet'!V27-'Balance Sheet'!U27","v":{"v":-84607.17,"d":"(84,607)"}},{"$f":"+'Cash Flow'!W51+'Cash Flow'!W44+'Cash Flow'!W48+'Balance Sheet'!W27-'Balance Sheet'!V27","v":{"v":-83444.29,"d":"(83,444)"}},{"$f":"+'Cash Flow'!X51+'Cash Flow'!X44+'Cash Flow'!X48+'Balance Sheet'!X27-'Balance Sheet'!W27","v":{"v":-82229.07,"d":"(82,229)"}},{"$f":"+'Cash Flow'!Y51+'Cash Flow'!Y44+'Cash Flow'!Y48+'Balance Sheet'!Y27-'Balance Sheet'!X27","v":{"v":-80959.17,"d":"(80,959)"}},{"$f":"+'Cash Flow'!Z51+'Cash Flow'!Z44+'Cash Flow'!Z48+'Balance Sheet'!Z27-'Balance Sheet'!Y27","v":{"v":-79632.13,"d":"(79,632)"}},{"$f":"+'Cash Flow'!AA51+'Cash Flow'!AA44+'Cash Flow'!AA48+'Balance Sheet'!AA27-'Balance Sheet'!Z27","v":{"v":-78245.36,"d":"(78,245)"}},{"$f":"+'Cash Flow'!AB51+'Cash Flow'!AB44+'Cash Flow'!AB48+'Balance Sheet'!AB27-'Balance Sheet'!AA27","v":{"v":-76796.19,"d":"(76,796)"}},{"$f":"+'Cash Flow'!AC51+'Cash Flow'!AC44+'Cash Flow'!AC48+'Balance Sheet'!AC27-'Balance Sheet'!AB27","v":{"v":-75281.81,"d":"(75,282)"}},{"$f":"+'Cash Flow'!AD51+'Cash Flow'!AD44+'Cash Flow'!AD48+'Balance Sheet'!AD27-'Balance Sheet'!AC27","v":{"v":-73699.29,"d":"(73,699)"}},{"$f":"+'Cash Flow'!AE51+'Cash Flow'!AE44+'Cash Flow'!AE48+'Balance Sheet'!AE27-'Balance Sheet'!AD27","v":{"v":-72045.54,"d":"(72,046)"}},{"$f":"+'Cash Flow'!AF51+'Cash Flow'!AF44+'Cash Flow'!AF48+'Balance Sheet'!AF27-'Balance Sheet'!AE27","v":{"v":-70317.39,"d":"(70,317)"}},{"$f":"+'Cash Flow'!AG51+'Cash Flow'!AG44+'Cash Flow'!AG48+'Balance Sheet'!AG27-'Balance Sheet'!AF27","v":{"v":-68511.46,"d":"(68,511)"}},{"$f":"+'Cash Flow'!AH51+'Cash Flow'!AH44+'Cash Flow'!AH48+'Balance Sheet'!AH27-'Balance Sheet'!AG27","v":{"v":-66624.27,"d":"(66,624)"}},{"$f":"+'Cash Flow'!AI51+'Cash Flow'!AI44+'Cash Flow'!AI48+'Balance Sheet'!BC27-'Balance Sheet'!AH27","v":{"v":-64652.15,"d":"(64,652)"}},{"$f":"+'Cash Flow'!AJ51+'Cash Flow'!AJ44+'Cash Flow'!AJ48+'Balance Sheet'!BD27-'Balance Sheet'!BC27","v":{"v":-62591.29,"d":"(62,591)"}},{"$f":"+'Cash Flow'!AK51+'Cash Flow'!AK44+'Cash Flow'!AK48+'Balance Sheet'!BE27-'Balance Sheet'!BD27","v":{"v":-60437.69,"d":"(60,438)"}},{"$f":"+'Cash Flow'!AL51+'Cash Flow'!AL44+'Cash Flow'!AL48+'Balance Sheet'!BF27-'Balance Sheet'!BE27","v":{"v":-58187.17,"d":"(58,187)"}},{"$f":"+'Cash Flow'!AM51+'Cash Flow'!AM44+'Cash Flow'!AM48+'Balance Sheet'!BG27-'Balance Sheet'!BF27","v":{"v":-55835.39,"d":"(55,835)"}},{"$f":"+'Cash Flow'!AN51+'Cash Flow'!AN44+'Cash Flow'!AN48+'Balance Sheet'!BH27-'Balance Sheet'!BG27","v":{"v":-53377.77,"d":"(53,378)"}},{"$f":"+'Cash Flow'!AO51+'Cash Flow'!AO44+'Cash Flow'!AO48+'Balance Sheet'!BI27-'Balance Sheet'!BH27","v":{"v":-50809.56,"d":"(50,810)"}},{"$f":"+'Cash Flow'!AP51+'Cash Flow'!AP44+'Cash Flow'!AP48+'Balance Sheet'!BJ27-'Balance Sheet'!BI27","v":{"v":-48125.78,"d":"(48,126)"}},{"$f":"+'Cash Flow'!AQ51+'Cash Flow'!AQ44+'Cash Flow'!AQ48+'Balance Sheet'!BK27-'Balance Sheet'!BJ27","v":{"v":-45321.23,"d":"(45,321)"}},{"$f":"+'Cash Flow'!AR51+'Cash Flow'!AR44+'Cash Flow'!AR48+'Balance Sheet'!BL27-'Balance Sheet'!BK27","v":{"v":-42390.48,"d":"(42,390)"}},{"$f":"+'Cash Flow'!AS51+'Cash Flow'!AS44+'Cash Flow'!AS48+'Balance Sheet'!BM27-'Balance Sheet'!BL27","v":{"v":-39327.84,"d":"(39,328)"}},{"$f":"+'Cash Flow'!AT51+'Cash Flow'!AT44+'Cash Flow'!AT48+'Balance Sheet'!BN27-'Balance Sheet'!BM27","v":{"v":-36127.38,"d":"(36,127)"}},{"$f":"+'Cash Flow'!AU51+'Cash Flow'!AU44+'Cash Flow'!AU48+'Balance Sheet'!BO27-'Balance Sheet'!BN27","v":{"v":-32782.91,"d":"(32,783)"}},{"$f":"+'Cash Flow'!AV51+'Cash Flow'!AV44+'Cash Flow'!AV48+'Balance Sheet'!BP27-'Balance Sheet'!BO27","v":{"v":-29287.93,"d":"(29,288)"}},{"$f":"+'Cash Flow'!AW51+'Cash Flow'!AW44+'Cash Flow'!AW48+'Balance Sheet'!BQ27-'Balance Sheet'!BP27","v":{"v":-25635.68,"d":"(25,636)"}},{"$f":"+'Cash Flow'!AX51+'Cash Flow'!AX44+'Cash Flow'!AX48+'Balance Sheet'!BR27-'Balance Sheet'!BQ27","v":{"v":-21819.07,"d":"(21,819)"}},{"$f":"+'Cash Flow'!AY51+'Cash Flow'!AY44+'Cash Flow'!AY48+'Balance Sheet'!BS27-'Balance Sheet'!BR27","v":{"v":-17830.72,"d":"(17,831)"}},{"$f":"+'Cash Flow'!AZ51+'Cash Flow'!AZ44+'Cash Flow'!AZ48+'Balance Sheet'!BT27-'Balance Sheet'!BS27","v":{"v":-13662.9,"d":"(13,663)"}},{"$f":"+'Cash Flow'!BA51+'Cash Flow'!BA44+'Cash Flow'!BA48+'Balance Sheet'!BU27-'Balance Sheet'!BT27","v":{"v":-9307.52,"d":"(9,308)"}},{"$f":"+'Cash Flow'!BB51+'Cash Flow'!BB44+'Cash Flow'!BB48+'Balance Sheet'!BV27-'Balance Sheet'!BU27","v":{"v":-4756.15,"d":"(4,756)"}}]
[{"$f":"+'Cash Flow'!A52","v":"Interest Receivable"},null,{"$f":"+'Cash Flow'!C52","v":0},{"$f":"+'Cash Flow'!D52","v":0},{"$f":"+'Cash Flow'!E52","v":0},{"$f":"+'Cash Flow'!F52","v":0},{"$f":"+'Cash Flow'!G52","v":0},{"$f":"+'Cash Flow'!H52","v":0},{"$f":"+'Cash Flow'!I52","v":0},{"$f":"+'Cash Flow'!J52","v":0},{"$f":"+'Cash Flow'!K52","v":0},{"$f":"+'Cash Flow'!L52","v":{"v":318.5435401048664,"d":"319"}},{"$f":"+'Cash Flow'!M52","v":{"v":382.4342795976263,"d":"382"}},{"$f":"+'Cash Flow'!N52","v":{"v":461.5439330385772,"d":"462"}},{"$f":"+'Cash Flow'!O52","v":{"v":556.5440000526619,"d":"557"}},{"$f":"+'Cash Flow'!P52","v":{"v":673.0713581706036,"d":"673"}},{"$f":"+'Cash Flow'!Q52","v":{"v":805.6883022509853,"d":"806"}},{"$f":"+'Cash Flow'!R52","v":{"v":955.126559008375,"d":"955"}},{"$f":"+'Cash Flow'!S52","v":{"v":1128.3163124744556,"d":"1,128"}},{"$f":"+'Cash Flow'!T52","v":{"v":1319.888363975518,"d":"1,320"}},{"$f":"+'Cash Flow'!U52","v":{"v":1530.647885789366,"d":"1,531"}},{"$f":"+'Cash Flow'!V52","v":{"v":1767.5985341988228,"d":"1,768"}},{"$f":"+'Cash Flow'!W52","v":{"v":2022.975570258462,"d":"2,023"}},{"$f":"+'Cash Flow'!X52","v":{"v":2297.650543372219,"d":"2,298"}},{"$f":"+'Cash Flow'!Y52","v":{"v":2601.1702826630185,"d":"2,601"}},{"$f":"+'Cash Flow'!Z52","v":{"v":2924.61346218909,"d":"2,925"}},{"$f":"+'Cash Flow'!AA52","v":{"v":3268.927566893135,"d":"3,269"}},{"$f":"+'Cash Flow'!AB52","v":{"v":3644.981621686813,"d":"3,645"}},{"$f":"+'Cash Flow'!AC52","v":{"v":4042.7141591315553,"d":"4,043"}},{"$f":"+'Cash Flow'!AD52","v":{"v":4463.157859569212,"d":"4,463"}},{"$f":"+'Cash Flow'!AE52","v":{"v":4918.503488957196,"d":"4,919"}},{"$f":"+'Cash Flow'!AF52","v":{"v":5395.082623485704,"d":"5,395"}},{"$f":"+'Cash Flow'!AG52","v":{"v":5894.0133477332865,"d":"5,894"}},{"$f":"+'Cash Flow'!AH52","v":{"v":6430.044441916972,"d":"6,430"}},{"$f":"+'Cash Flow'!AI52","v":{"v":6954.583122917807,"d":"6,955"}},{"$f":"+'Cash Flow'!AJ52","v":{"v":7465.825993401782,"d":"7,466"}},{"$f":"+'Cash Flow'!AK52","v":{"v":8010.485615384258,"d":"8,010"}},{"$f":"+'Cash Flow'!AL52","v":{"v":8589.654488737111,"d":"8,590"}},{"$f":"+'Cash Flow'!AM52","v":{"v":9204.460163315007,"d":"9,204"}},{"$f":"+'Cash Flow'!AN52","v":{"v":9856.06395182982,"d":"9,856"}},{"$f":"+'Cash Flow'!AO52","v":{"v":10545.662167418152,"d":"10,546"}},{"$f":"+'Cash Flow'!AP52","v":{"v":11274.484899459305,"d":"11,274"}},{"$f":"+'Cash Flow'!AQ52","v":{"v":12043.80481629678,"d":"12,044"}},{"$f":"+'Cash Flow'!AR52","v":{"v":12854.931045988651,"d":"12,855"}},{"$f":"+'Cash Flow'!AS52","v":{"v":13709.205561497292,"d":"13,709"}},{"$f":"+'Cash Flow'!AT52","v":{"v":14608.01708389184,"d":"14,608"}},{"$f":"+'Cash Flow'!AU52","v":{"v":15552.79759223597,"d":"15,553"}},{"$f":"+'Cash Flow'!AV52","v":{"v":16545.023854309562,"d":"16,545"}},{"$f":"+'Cash Flow'!AW52","v":{"v":17586.214004416892,"d":"17,586"}},{"$f":"+'Cash Flow'!AX52","v":{"v":18677.929144699836,"d":"18,678"}},{"$f":"+'Cash Flow'!AY52","v":{"v":19821.784996292015,"d":"19,822"}},{"$f":"+'Cash Flow'!AZ52","v":{"v":21019.44115181822,"d":"21,019"}},{"$f":"+'Cash Flow'!BA52","v":{"v":22272.610318538398,"d":"22,273"}},{"$f":"+'Cash Flow'!BB52","v":{"v":23583.05515342101,"d":"23,583"}}]
[]
["SURPLUS/(DEFICIT) AFTER FINANCING COSTS",null,{"$f":"SUM(C22:C39)","v":0},0,{"v":7425.658250000008,"d":"7,426"},{"v":11081.274493749996,"d":"11,081"},{"v":14927.615590781264,"d":"14,928"},{"v":10940.318397929848,"d":"10,940"},{"v":14947.248303358589,"d":"14,947"},{"v":19344.138699962,"d":"19,344"},{"v":22623.667869846206,"d":"22,624"},{"v":27463.446370795624,"d":"27,463"},{"v":32186.20016580113,"d":"32,186"},{"v":35097.56086402019,"d":"35,098"},{"v":40158.486008627726,"d":"40,158"},{"v":45402.254596666906,"d":"45,402"},{"v":48357.909979566204,"d":"48,358"},{"v":53973.730980147055,"d":"53,974"},{"v":59790.570159751274,"d":"59,791"},{"v":63339.22249217466,"d":"63,339"},{"v":69568.67575517848,"d":"69,569"},{"v":76019.56425701363,"d":"76,020"},{"v":79233.34720290173,"d":"79,233"},{"v":86136.13701571476,"d":"86,136"},{"v":93285.21843989585,"d":"93,285"},{"v":96722.37655005892,"d":"96,722"},{"v":104368.26943626306,"d":"104,368"},{"v":112286.03653600183,"d":"112,286"},{"v":116024.89097934005,"d":"116,025"},{"v":124490.11289615995,"d":"124,490"},{"v":133256.83448842168,"d":"133,257"},{"v":136386.64845751013,"d":"136,387"},{"v":145753.90196577046,"d":"145,754"},{"v":154957.01680188725,"d":"154,957"},{"$f":"SUM(AI22:AI39)","v":{"v":145004.75427944717,"d":"145,005"}},{"v":153658.37678462703,"d":"153,658"},{"v":162619.3316303463,"d":"162,619"},{"v":171900.70658414805,"d":"171,901"},{"v":181511.98892158823,"d":"181,512"},{"v":191466.15027285132,"d":"191,466"},{"v":201773.5841780703,"d":"201,774"},{"v":212447.17137043102,"d":"212,447"},{"v":223501.2852813976,"d":"223,501"},{"v":234946.8028250425,"d":"234,947"},{"$f":"SUM(AS22:AS39)","v":{"v":246797.1378939228,"d":"246,797"}},{"v":259069.24258629011,"d":"259,069"},{"v":271775.6312597063,"d":"271,776"},{"v":284934.43983180396,"d":"284,934"},{"v":298557.3803612361,"d":"298,557"},{"v":312663.8208922237,"d":"312,664"},{"v":327270.76559624163,"d":"327,271"},{"v":342393.91276976623,"d":"342,394"},{"v":358054.6830850248,"d":"358,055"},{"v":374268.2057029021,"d":"374,268"}]
["CUMM SURPLUS/(DEFICIT)",null,{"$f":"C40","v":0},{"$f":"C40+D40","v":0},{"$f":"E40+D41","v":{"v":7425.658250000008,"d":"7,426"}},{"v":18506.932743750003,"d":"18,507"},{"v":33434.54833453127,"d":"33,435"},{"v":44374.866732461116,"d":"44,375"},{"v":59322.115035819705,"d":"59,322"},{"v":78666.2537357817,"d":"78,666"},{"v":101289.92160562791,"d":"101,290"},{"v":128753.36797642353,"d":"128,753"},{"v":160939.56814222466,"d":"160,940"},{"v":196037.12900624485,"d":"196,037"},{"v":236195.61501487257,"d":"236,196"},{"v":281597.86961153947,"d":"281,598"},{"v":329955.77959110565,"d":"329,956"},{"v":383929.5105712527,"d":"383,930"},{"v":443720.08073100395,"d":"443,720"},{"v":507059.3032231786,"d":"507,059"},{"v":576627.978978357,"d":"576,628"},{"v":652647.5432353707,"d":"652,648"},{"v":731880.8904382724,"d":"731,881"},{"v":818017.0274539872,"d":"818,017"},{"v":911302.245893883,"d":"911,302"},{"v":1008024.622443942,"d":"1,008,025"},{"v":1112392.8918802051,"d":"1,112,393"},{"v":1224678.928416207,"d":"1,224,679"},{"v":1340703.819395547,"d":"1,340,704"},{"v":1465193.932291707,"d":"1,465,194"},{"v":1598450.7667801287,"d":"1,598,451"},{"v":1734837.4152376389,"d":"1,734,837"},{"v":1880591.3172034093,"d":"1,880,591"},{"v":2035548.3340052965,"d":"2,035,548"},{"$f":"AI40+AH41","v":{"v":2180553.0882847435,"d":"2,180,553"}},{"$f":"AJ40+AI41","v":{"v":2334211.4650693703,"d":"2,334,211"}},{"$f":"AK40+AJ41","v":{"v":2496830.7966997167,"d":"2,496,831"}},{"$f":"AL40+AK41","v":{"v":2668731.503283865,"d":"2,668,732"}},{"$f":"AM40+AL41","v":{"v":2850243.492205453,"d":"2,850,243"}},{"$f":"AN40+AM41","v":{"v":3041709.6424783044,"d":"3,041,710"}},{"$f":"AO40+AN41","v":{"v":3243483.2266563745,"d":"3,243,483"}},{"$f":"AP40+AO41","v":{"v":3455930.3980268054,"d":"3,455,930"}},{"$f":"AQ40+AP41","v":{"v":3679431.683308203,"d":"3,679,432"}},{"$f":"AR40+AQ41","v":{"v":3914378.4861332453,"d":"3,914,378"}},{"$f":"AS40+AR41","v":{"v":4161175.624027168,"d":"4,161,176"}},{"$f":"AT40+AS41","v":{"v":4420244.866613458,"d":"4,420,245"}},{"$f":"AU40+AT41","v":{"v":4692020.497873164,"d":"4,692,020"}},{"$f":"AV40+AU41","v":{"v":4976954.937704967,"d":"4,976,955"}},{"$f":"AW40+AV41","v":{"v":5275512.318066203,"d":"5,275,512"}},{"$f":"AX40+AW41","v":{"v":5588176.138958427,"d":"5,588,176"}},{"$f":"AY40+AX41","v":{"v":5915446.904554669,"d":"5,915,447"}},{"$f":"AZ40+AY41","v":{"v":6257840.817324435,"d":"6,257,841"}},{"$f":"BA40+AZ41","v":{"v":6615895.50040946,"d":"6,615,896"}},{"$f":"BB40+BA41","v":{"v":6990163.7061123615,"d":"6,990,164"}}]
[]
[]
[{"$nulls":4},{"$f":"E6","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,{"$f":"AI6","v":2054},2055,2056,2057,2058,2059,2060,2061,2062,2063,{"$f":"AS6","v":2064},2065,2066,2067,2068,2069,2070,2071,2072,2073]
[{"$nulls":4},{"$f":"E8","v":{"v":1,"d":"1 "}},{"v":2,"d":"2 "},{"v":3,"d":"3 "},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":13,"d":"13 "},{"v":14,"d":"14 "},{"v":15,"d":"15 "},{"v":16,"d":"16 "},{"v":17,"d":"17 "},{"v":18,"d":"18 "},{"v":19,"d":"19 "},{"v":20,"d":"20 "},{"v":21,"d":"21 "},{"v":22,"d":"22 "},{"v":23,"d":"23 "},{"v":24,"d":"24 "},{"v":25,"d":"25 "},{"v":26,"d":"26 "},{"v":27,"d":"27 "},{"v":28,"d":"28 "},{"v":29,"d":"29 "},{"v":30,"d":"30 "},{"$f":"AI8","v":{"v":31,"d":"31 "}},{"v":32,"d":"32 "},{"v":33,"d":"33 "},{"v":34,"d":"34 "},{"v":35,"d":"35 "},{"v":36,"d":"36 "},{"v":37,"d":"37 "},{"v":38,"d":"38 "},{"v":39,"d":"39 "},{"v":40,"d":"40 "},{"$f":"AS8","v":{"v":41,"d":"41 "}},{"v":42,"d":"42 "},{"v":43,"d":"43 "},{"v":44,"d":"44 "},{"v":45,"d":"45 "},{"v":46,"d":"46 "},{"v":47,"d":"47 "},{"v":48,"d":"48 "},{"v":49,"d":"49 "},{"v":50,"d":"50 "}]
[]
["Interest Cover surplus",{"$nulls":3},{"$f":"+E22+E33+E34+E38+E25+E26+E29+E30","v":{"v":105982,"d":"105,982 "}},{"$f":"+F22+F33+F34+F38+F25+F26+F29+F30","v":{"v":109160.92,"d":"109,161 "}},{"v":112436.6576,"d":"112,437 "},{"v":107900.4941184,"d":"107,900 "},{"v":111375.21293824,"d":"111,375 "},{"v":114954.3033226752,"d":"114,954 "},{"v":117157.53394184345,"d":"117,158 "},{"v":121272.21637079562,"d":"121,272 "},{"v":125246.15016580113,"d":"125,246 "},{"v":127375.00086402018,"d":"127,375 "},{"v":131618.20600862772,"d":"131,618 "},{"v":136007.4445966669,"d":"136,007 "},{"v":138070.1299795662,"d":"138,070 "},{"v":142752.79098014705,"d":"142,753 "},{"v":147594.48015975129,"d":"147,594 "},{"v":150124.09249217465,"d":"150,124 "},{"v":155288.65575517848,"d":"155,289 "},{"v":160626.73425701362,"d":"160,627 "},{"v":162677.6372029017,"d":"162,678 "},{"v":168365.20701571475,"d":"168,365 "},{"v":174244.38843989585,"d":"174,244 "},{"v":176354.50655005893,"d":"176,355 "},{"v":182613.62943626306,"d":"182,614 "},{"v":189082.22653600184,"d":"189,082 "},{"v":191306.70097934004,"d":"191,307 "},{"v":198189.40289615994,"d":"198,189 "},{"v":205302.37448842166,"d":"205,302 "},{"v":206704.03845751015,"d":"206,704 "},{"v":214265.36196577045,"d":"214,265 "},{"v":221581.28680188724,"d":"221,581 "},{"v":209656.90427944716,"d":"209,657 "},{"v":216249.66678462704,"d":"216,250 "},{"v":223057.0216303463,"d":"223,057 "},{"v":230087.87658414803,"d":"230,088 "},{"v":237347.37892158824,"d":"237,347 "},{"v":244843.9202728513,"d":"244,844 "},{"v":252583.1441780703,"d":"252,583 "},{"v":260572.951370431,"d":"260,573 "},{"v":268822.5152813976,"d":"268,823 "},{"v":277337.2828250425,"d":"277,337 "},{"v":286124.9778939228,"d":"286,125 "},{"v":295196.6225862901,"d":"295,197 "},{"v":304558.54125970625,"d":"304,559 "},{"v":314222.36983180395,"d":"314,222 "},{"v":324193.0603612361,"d":"324,193 "},{"v":334482.8908922237,"d":"334,483 "},{"v":345101.4855962416,"d":"345,101 "},{"v":356056.81276976626,"d":"356,057 "},{"v":367362.20308502484,"d":"367,362 "},{"v":379024.35570290213,"d":"379,024 "}]
["Net Interest",{"$nulls":3},{"$f":"+E37","v":{"v":-98556.34174999999,"d":"(98,556)"}},{"$f":"+F37","v":{"v":-98079.64550625,"d":"(98,080)"}},{"v":-97509.04200921874,"d":"(97,509)"},{"v":-96960.17572047016,"d":"(96,960)"},{"v":-96427.96463488141,"d":"(96,428)"},{"v":-95610.1646227132,"d":"(95,610)"},{"v":-94533.86607199724,"d":"(94,534)"},{"v":-93808.77,"d":"(93,809)"},{"v":-93059.95,"d":"(93,060)"},{"$f":"+N37","v":{"v":-92277.44,"d":"(92,277)"}},{"v":-91459.72,"d":"(91,460)"},{"v":-90605.19,"d":"(90,605)"},{"v":-89712.22,"d":"(89,712)"},{"v":-88779.06,"d":"(88,779)"},{"v":-87803.91,"d":"(87,804)"},{"v":-86784.87,"d":"(86,785)"},{"v":-85719.98,"d":"(85,720)"},{"v":-84607.17,"d":"(84,607)"},{"v":-83444.29,"d":"(83,444)"},{"v":-82229.07,"d":"(82,229)"},{"v":-80959.17,"d":"(80,959)"},{"v":-79632.13,"d":"(79,632)"},{"v":-78245.36,"d":"(78,245)"},{"v":-76796.19,"d":"(76,796)"},{"v":-75281.81,"d":"(75,282)"},{"v":-73699.29,"d":"(73,699)"},{"v":-72045.54,"d":"(72,046)"},{"v":-70317.39,"d":"(70,317)"},{"v":-68511.46,"d":"(68,511)"},{"v":-66624.27,"d":"(66,624)"},{"v":-64652.15,"d":"(64,652)"},{"v":-62591.29,"d":"(62,591)"},{"v":-60437.69,"d":"(60,438)"},{"v":-58187.17,"d":"(58,187)"},{"v":-55835.39,"d":"(55,835)"},{"v":-53377.77,"d":"(53,378)"},{"v":-50809.56,"d":"(50,810)"},{"v":-48125.78,"d":"(48,126)"},{"v":-45321.23,"d":"(45,321)"},{"v":-42390.48,"d":"(42,390)"},{"v":-39327.84,"d":"(39,328)"},{"v":-36127.38,"d":"(36,127)"},{"v":-32782.91,"d":"(32,783)"},{"v":-29287.93,"d":"(29,288)"},{"v":-25635.68,"d":"(25,636)"},{"v":-21819.07,"d":"(21,819)"},{"v":-17830.72,"d":"(17,831)"},{"v":-13662.9,"d":"(13,663)"},{"v":-9307.52,"d":"(9,308)"},{"v":-4756.15,"d":"(4,756)"}]
[]
[{"$nulls":4},{"$f":"IF(E48<0,-E47/-E48,0)","v":{"v":-1.075344296654558,"d":"-1.08 "}},{"$f":"IF(F48<0,-F47/-F48,0)","v":{"v":-1.1129824076805401,"d":"-1.11 "}},{"v":-1.1530895523450018,"d":"-1.15 "},{"v":-1.1128331123230435,"d":"-1.11 "},{"v":-1.1550094763480223,"d":"-1.16 "},{"v":-1.2023230351740928,"d":"-1.20 "},{"v":-1.2393181280940733,"d":"-1.24 "},{"v":-1.2927599026273942,"d":"-1.29 "},{"v":-1.345865220922654,"d":"-1.35 "},{"$f":"IF(N48<0,-N47/-N48,0)","v":{"v":-1.3803482288197437,"d":"-1.38 "}},{"v":-1.4390838503401029,"d":"-1.44 "},{"v":-1.5010999325388192,"d":"-1.50 "},{"v":-1.5390337010896198,"d":"-1.54 "},{"v":-1.6079556483268358,"d":"-1.61 "},{"v":-1.6809556676889592,"d":"-1.68 "},{"v":-1.7298417626502713,"d":"-1.73 "},{"v":-1.8115806344702656,"d":"-1.81 "},{"v":-1.8985002601672367,"d":"-1.90 "},{"v":-1.949535878403444,"d":"-1.95 "},{"v":-2.0475144254424227,"d":"-2.05 "},{"v":-2.152250182899551,"d":"-2.15 "},{"v":-2.2146149619513995,"d":"-2.21 "},{"v":-2.333858895099506,"d":"-2.33 "},{"v":-2.462130302766346,"d":"-2.46 "},{"v":-2.5412075105439156,"d":"-2.54 "},{"v":-2.6891629878138574,"d":"-2.69 "},{"v":-2.8496194835713866,"d":"-2.85 "},{"v":-2.9395863307427956,"d":"-2.94 "},{"v":-3.127438270411555,"d":"-3.13 "},{"v":-3.3258343663936163,"d":"-3.33 "},{"v":-3.2428450450518223,"d":"-3.24 "},{"v":-3.454948232967032,"d":"-3.45 "},{"v":-3.690694029344045,"d":"-3.69 "},{"v":-3.9542716475839614,"d":"-3.95 "},{"v":-4.250841248204557,"d":"-4.25 "},{"v":-4.587001672659823,"d":"-4.59 "},{"v":-4.971173617289154,"d":"-4.97 "},{"v":-5.414415129903993,"d":"-5.41 "},{"v":-5.931492046473531,"d":"-5.93 "},{"v":-6.542442615064573,"d":"-6.54 "},{"v":-7.275379931720706,"d":"-7.28 "},{"v":-8.170994480814555,"d":"-8.17 "},{"v":-9.29016189409989,"d":"-9.29 "},{"v":-10.72873261551103,"d":"-10.73 "},{"v":-12.646165826739766,"d":"-12.65 "},{"v":-15.329841780251115,"d":"-15.33 "},{"v":-19.354321395672276,"d":"-19.35 "},{"v":-26.06011994304037,"d":"-26.06 "},{"v":-39.4693971202882,"d":"-39.47 "},{"v":-79.69142178083159,"d":"-79.69 "}]
[]
["Interest Cover 15 years",{"$nulls":3},{"$f":"SUM(E47:S47)/-SUM(E48:S48)","v":{"v":1.3157737713703006,"d":"1.32"}}]
{"$rows_empty":345}
[{"v":42939,"d":"42,939 "}]
[]
[{"v":42969,"d":"42,969 "}]
[]
[]
[]
[]
[]
[{"v":40665,"d":"40,665 "}]

{"sheet":"Secured Funding","index":17,"n_rows":422,"n_cols":7,"rows_kept":422,"hidden":true}
["Interest rate % p.a.",{"$nulls":3},{"$f":"+'Project Information'!H27","v":{"v":0.045,"d":"4.500%"}}]
["Annuity increase % p.a. (e.g. for deferred interest loans)",{"$nulls":3},{"v":0,"d":"0.000%"}]
["Indexation factor % p.a. (e.g. for index linked loans)",{"$nulls":3},{"v":0,"d":"0.000%"}]
["Term in years",{"$nulls":3},{"$f":"+'Project Information'!H28","v":{"v":50,"d":"50 "}}]
["Sum borrowed",{"$nulls":3},{"$f":"-IF(Summary!D56<0,+Summary!D56,0)","v":{"v":2182695.681015625,"d":"2,182,696 "}}]
["Indicator (1 = deferred interest  0 = other)",{"$nulls":3},0]
["Deferred interest factor - annuity per £1,000 borrowed",{"$nulls":3},{"$f":"IF(E6=0,0,ROUND(1000*(E1-E2)/(1-((1+E2)/(1+E1))^E4),5))","v":{"v":0,"d":"0.00000"}}]
["Deferred loan  - percentage deferred from normal mortgage ",{"$nulls":3},{"$f":"IF(E6=0,0,ROUND(1-(E7/(1000*(((1+E1)^E4*E1)/((1+E1)^E4-1)))),4))","v":{"v":0,"d":"0.00%"}}]
["First year annuity",{"$nulls":3},{"$f":"IF(E6=1,ROUND(E5*E7/1000,2),ROUND(((1+E1)^E4*E1)/((1+E1)^E4-1)*E5,2))","v":{"v":110449.09,"d":"110,449.09"}}]
["Decimal places in calcs",{"$nulls":3},{"v":2,"d":"2 "}]
[{"$nulls":4}," "]
[null,null,"Interest @","Annuity",null,null,"Principal"]
["Year","Bal b/f",{"$f":"E1","v":{"v":0.045,"d":"4.500%"}},{"$f":"E2","v":{"v":0,"d":"0.000%"}},"Subtotal","Bal c/f","Repaid In Year"]
[]
[{"v":1,"d":"1 "},{"$f":"E5","v":{"v":2182695.681015625,"d":"2,182,695.68"}},{"$f":"ROUND(B15*$C$13,$E$10)","v":{"v":98221.31,"d":"98,221.31"}},{"$f":"E9","v":{"v":110449.09,"d":"110,449.09"}},{"$f":"B15+C15-D15","v":{"v":2170467.9010156253,"d":"2,170,467.90"}},{"$f":"SUM(E15:E15)","v":{"v":2170467.9010156253,"d":"2,170,467.90"}},{"$f":"D15-C15","v":{"v":12227.779999999999,"d":"12,227.78"}}]
[{"$f":"A15+1","v":{"v":2,"d":"2 "}},{"$f":"IF(A16>$E$4,0,F15)","v":{"v":2170467.9010156253,"d":"2,170,467.90"}},{"$f":"ROUND(B16*$C$13,$E$10)","v":{"v":97671.06,"d":"97,671.06"}},{"$f":"IF(A16>$E$4,0,ROUND(D15*(1+$D$13),2))","v":{"v":110449.09,"d":"110,449.09"}},{"v":2157689.8710156255,"d":"2,157,689.87"},{"v":2157689.8710156255,"d":"2,157,689.87"},{"v":12778.029999999999,"d":"12,778.03"}]
[{"v":3,"d":"3 "},{"v":2157689.8710156255,"d":"2,157,689.87"},{"v":97096.04,"d":"97,096.04"},{"v":110449.09,"d":"110,449.09"},{"v":2144336.8210156257,"d":"2,144,336.82"},{"v":2144336.8210156257,"d":"2,144,336.82"},{"v":13353.050000000003,"d":"13,353.05"}]
[{"v":4,"d":"4 "},{"v":2144336.8210156257,"d":"2,144,336.82"},{"v":96495.16,"d":"96,495.16"},{"v":110449.09,"d":"110,449.09"},{"v":2130382.891015626,"d":"2,130,382.89"},{"v":2130382.891015626,"d":"2,130,382.89"},{"v":13953.929999999993,"d":"13,953.93"}]
[{"v":5,"d":"5 "},{"v":2130382.891015626,"d":"2,130,382.89"},{"v":95867.23,"d":"95,867.23"},{"v":110449.09,"d":"110,449.09"},{"v":2115801.031015626,"d":"2,115,801.03"},{"v":2115801.031015626,"d":"2,115,801.03"},{"v":14581.86,"d":"14,581.86"}]
[{"v":6,"d":"6 "},{"v":2115801.031015626,"d":"2,115,801.03"},{"v":95211.05,"d":"95,211.05"},{"v":110449.09,"d":"110,449.09"},{"v":2100562.991015626,"d":"2,100,562.99"},{"v":2100562.991015626,"d":"2,100,562.99"},{"v":15238.039999999994,"d":"15,238.04"}]
[{"v":7,"d":"7 "},{"v":2100562.991015626,"d":"2,100,562.99"},{"v":94525.33,"d":"94,525.33"},{"v":110449.09,"d":"110,449.09"},{"v":2084639.231015626,"d":"2,084,639.23"},{"v":2084639.231015626,"d":"2,084,639.23"},{"v":15923.759999999995,"d":"15,923.76"}]
[{"v":8,"d":"8 "},{"v":2084639.231015626,"d":"2,084,639.23"},{"v":93808.77,"d":"93,808.77"},{"v":110449.09,"d":"110,449.09"},{"v":2067998.9110156258,"d":"2,067,998.91"},{"v":2067998.9110156258,"d":"2,067,998.91"},{"v":16640.319999999992,"d":"16,640.32"}]
[{"v":9,"d":"9 "},{"v":2067998.9110156258,"d":"2,067,998.91"},{"v":93059.95,"d":"93,059.95"},{"v":110449.09,"d":"110,449.09"},{"v":2050609.7710156257,"d":"2,050,609.77"},{"v":2050609.7710156257,"d":"2,050,609.77"},{"v":17389.14,"d":"17,389.14"}]
[{"v":10,"d":"10 "},{"v":2050609.7710156257,"d":"2,050,609.77"},{"v":92277.44,"d":"92,277.44"},{"v":110449.09,"d":"110,449.09"},{"v":2032438.1210156258,"d":"2,032,438.12"},{"v":2032438.1210156258,"d":"2,032,438.12"},{"v":18171.649999999994,"d":"18,171.65"}]
[{"v":11,"d":"11 "},{"v":2032438.1210156258,"d":"2,032,438.12"},{"v":91459.72,"d":"91,459.72"},{"v":110449.09,"d":"110,449.09"},{"v":2013448.7510156257,"d":"2,013,448.75"},{"v":2013448.7510156257,"d":"2,013,448.75"},{"v":18989.369999999995,"d":"18,989.37"}]
[{"v":12,"d":"12 "},{"v":2013448.7510156257,"d":"2,013,448.75"},{"v":90605.19,"d":"90,605.19"},{"v":110449.09,"d":"110,449.09"},{"v":1993604.8510156258,"d":"1,993,604.85"},{"v":1993604.8510156258,"d":"1,993,604.85"},{"v":19843.899999999994,"d":"19,843.90"}]
[{"v":13,"d":"13 "},{"v":1993604.8510156258,"d":"1,993,604.85"},{"v":89712.22,"d":"89,712.22"},{"v":110449.09,"d":"110,449.09"},{"v":1972867.9810156256,"d":"1,972,867.98"},{"v":1972867.9810156256,"d":"1,972,867.98"},{"v":20736.869999999995,"d":"20,736.87"}]
[{"v":14,"d":"14 "},{"v":1972867.9810156256,"d":"1,972,867.98"},{"v":88779.06,"d":"88,779.06"},{"v":110449.09,"d":"110,449.09"},{"v":1951197.9510156256,"d":"1,951,197.95"},{"v":1951197.9510156256,"d":"1,951,197.95"},{"v":21670.03,"d":"21,670.03"}]
[{"v":15,"d":"15 "},{"v":1951197.9510156256,"d":"1,951,197.95"},{"v":87803.91,"d":"87,803.91"},{"v":110449.09,"d":"110,449.09"},{"v":1928552.7710156254,"d":"1,928,552.77"},{"v":1928552.7710156254,"d":"1,928,552.77"},{"v":22645.179999999993,"d":"22,645.18"}]
[{"v":16,"d":"16 "},{"v":1928552.7710156254,"d":"1,928,552.77"},{"v":86784.87,"d":"86,784.87"},{"v":110449.09,"d":"110,449.09"},{"v":1904888.5510156255,"d":"1,904,888.55"},{"v":1904888.5510156255,"d":"1,904,888.55"},{"v":23664.22,"d":"23,664.22"}]
[{"v":17,"d":"17 "},{"v":1904888.5510156255,"d":"1,904,888.55"},{"v":85719.98,"d":"85,719.98"},{"v":110449.09,"d":"110,449.09"},{"v":1880159.4410156254,"d":"1,880,159.44"},{"v":1880159.4410156254,"d":"1,880,159.44"},{"v":24729.11,"d":"24,729.11"}]
[{"v":18,"d":"18 "},{"v":1880159.4410156254,"d":"1,880,159.44"},{"v":84607.17,"d":"84,607.17"},{"v":110449.09,"d":"110,449.09"},{"v":1854317.5210156252,"d":"1,854,317.52"},{"v":1854317.5210156252,"d":"1,854,317.52"},{"v":25841.92,"d":"25,841.92"}]
[{"v":19,"d":"19 "},{"v":1854317.5210156252,"d":"1,854,317.52"},{"v":83444.29,"d":"83,444.29"},{"v":110449.09,"d":"110,449.09"},{"v":1827312.7210156252,"d":"1,827,312.72"},{"v":1827312.7210156252,"d":"1,827,312.72"},{"v":27004.800000000003,"d":"27,004.80"}]
[{"v":20,"d":"20 "},{"v":1827312.7210156252,"d":"1,827,312.72"},{"v":82229.07,"d":"82,229.07"},{"v":110449.09,"d":"110,449.09"},{"v":1799092.7010156251,"d":"1,799,092.70"},{"v":1799092.7010156251,"d":"1,799,092.70"},{"v":28220.01999999999,"d":"28,220.02"}]
[{"v":21,"d":"21 "},{"v":1799092.7010156251,"d":"1,799,092.70"},{"v":80959.17,"d":"80,959.17"},{"v":110449.09,"d":"110,449.09"},{"v":1769602.781015625,"d":"1,769,602.78"},{"v":1769602.781015625,"d":"1,769,602.78"},{"v":29489.92,"d":"29,489.92"}]
[{"v":22,"d":"22 "},{"v":1769602.781015625,"d":"1,769,602.78"},{"v":79632.13,"d":"79,632.13"},{"v":110449.09,"d":"110,449.09"},{"v":1738785.821015625,"d":"1,738,785.82"},{"v":1738785.821015625,"d":"1,738,785.82"},{"v":30816.959999999992,"d":"30,816.96"}]
[{"v":23,"d":"23 "},{"v":1738785.821015625,"d":"1,738,785.82"},{"v":78245.36,"d":"78,245.36"},{"v":110449.09,"d":"110,449.09"},{"v":1706582.091015625,"d":"1,706,582.09"},{"v":1706582.091015625,"d":"1,706,582.09"},{"v":32203.729999999996,"d":"32,203.73"}]
[{"v":24,"d":"24 "},{"v":1706582.091015625,"d":"1,706,582.09"},{"v":76796.19,"d":"76,796.19"},{"v":110449.09,"d":"110,449.09"},{"v":1672929.191015625,"d":"1,672,929.19"},{"v":1672929.191015625,"d":"1,672,929.19"},{"v":33652.899999999994,"d":"33,652.90"}]
[{"v":25,"d":"25 "},{"v":1672929.191015625,"d":"1,672,929.19"},{"v":75281.81,"d":"75,281.81"},{"v":110449.09,"d":"110,449.09"},{"v":1637761.9110156249,"d":"1,637,761.91"},{"v":1637761.9110156249,"d":"1,637,761.91"},{"v":35167.28,"d":"35,167.28"}]
[{"v":26,"d":"26 "},{"v":1637761.9110156249,"d":"1,637,761.91"},{"v":73699.29,"d":"73,699.29"},{"v":110449.09,"d":"110,449.09"},{"v":1601012.1110156248,"d":"1,601,012.11"},{"v":1601012.1110156248,"d":"1,601,012.11"},{"v":36749.8,"d":"36,749.80"}]
[{"v":27,"d":"27 "},{"v":1601012.1110156248,"d":"1,601,012.11"},{"v":72045.54,"d":"72,045.54"},{"v":110449.09,"d":"110,449.09"},{"v":1562608.5610156248,"d":"1,562,608.56"},{"v":1562608.5610156248,"d":"1,562,608.56"},{"v":38403.55,"d":"38,403.55"}]
[{"v":28,"d":"28 "},{"v":1562608.5610156248,"d":"1,562,608.56"},{"v":70317.39,"d":"70,317.39"},{"v":110449.09,"d":"110,449.09"},{"v":1522476.8610156246,"d":"1,522,476.86"},{"v":1522476.8610156246,"d":"1,522,476.86"},{"v":40131.7,"d":"40,131.70"}]
[{"v":29,"d":"29 "},{"v":1522476.8610156246,"d":"1,522,476.86"},{"v":68511.46,"d":"68,511.46"},{"v":110449.09,"d":"110,449.09"},{"v":1480539.2310156245,"d":"1,480,539.23"},{"v":1480539.2310156245,"d":"1,480,539.23"},{"v":41937.62999999999,"d":"41,937.63"}]
[{"v":30,"d":"30 "},{"v":1480539.2310156245,"d":"1,480,539.23"},{"v":66624.27,"d":"66,624.27"},{"v":110449.09,"d":"110,449.09"},{"v":1436714.4110156244,"d":"1,436,714.41"},{"v":1436714.4110156244,"d":"1,436,714.41"},{"v":43824.81999999999,"d":"43,824.82"}]
[{"v":31,"d":"31 "},{"$f":"IF(A45>$E$4,0,F44)","v":{"v":1436714.4110156244,"d":"1,436,714.41"}},{"$f":"ROUND(B45*$C$13,$E$10)","v":{"v":64652.15,"d":"64,652.15"}},{"$f":"IF(A45>$E$4,0,ROUND(D44*(1+$D$13),2))","v":{"v":110449.09,"d":"110,449.09"}},{"$f":"B45+C45-D45","v":{"v":1390917.4710156242,"d":"1,390,917.47"}},{"$f":"SUM(E45:E45)","v":{"v":1390917.4710156242,"d":"1,390,917.47"}},{"$f":"D45-C45","v":{"v":45796.939999999995,"d":"45,796.94"}}]
[{"v":32,"d":"32 "},{"v":1390917.4710156242,"d":"1,390,917.47"},{"v":62591.29,"d":"62,591.29"},{"v":110449.09,"d":"110,449.09"},{"v":1343059.6710156242,"d":"1,343,059.67"},{"v":1343059.6710156242,"d":"1,343,059.67"},{"v":47857.799999999996,"d":"47,857.80"}]
[{"v":33,"d":"33 "},{"v":1343059.6710156242,"d":"1,343,059.67"},{"v":60437.69,"d":"60,437.69"},{"v":110449.09,"d":"110,449.09"},{"v":1293048.271015624,"d":"1,293,048.27"},{"v":1293048.271015624,"d":"1,293,048.27"},{"v":50011.399999999994,"d":"50,011.40"}]
[{"v":34,"d":"34 "},{"v":1293048.271015624,"d":"1,293,048.27"},{"v":58187.17,"d":"58,187.17"},{"v":110449.09,"d":"110,449.09"},{"v":1240786.351015624,"d":"1,240,786.35"},{"v":1240786.351015624,"d":"1,240,786.35"},{"v":52261.92,"d":"52,261.92"}]
[{"v":35,"d":"35 "},{"v":1240786.351015624,"d":"1,240,786.35"},{"v":55835.39,"d":"55,835.39"},{"v":110449.09,"d":"110,449.09"},{"v":1186172.6510156237,"d":"1,186,172.65"},{"v":1186172.6510156237,"d":"1,186,172.65"},{"v":54613.7,"d":"54,613.70"}]
[{"v":36,"d":"36 "},{"v":1186172.6510156237,"d":"1,186,172.65"},{"v":53377.77,"d":"53,377.77"},{"v":110449.09,"d":"110,449.09"},{"v":1129101.3310156236,"d":"1,129,101.33"},{"v":1129101.3310156236,"d":"1,129,101.33"},{"v":57071.32,"d":"57,071.32"}]
[{"v":37,"d":"37 "},{"v":1129101.3310156236,"d":"1,129,101.33"},{"v":50809.56,"d":"50,809.56"},{"v":110449.09,"d":"110,449.09"},{"v":1069461.8010156236,"d":"1,069,461.80"},{"v":1069461.8010156236,"d":"1,069,461.80"},{"v":59639.53,"d":"59,639.53"}]
[{"v":38,"d":"38 "},{"v":1069461.8010156236,"d":"1,069,461.80"},{"v":48125.78,"d":"48,125.78"},{"v":110449.09,"d":"110,449.09"},{"v":1007138.4910156237,"d":"1,007,138.49"},{"v":1007138.4910156237,"d":"1,007,138.49"},{"v":62323.31,"d":"62,323.31"}]
[{"v":39,"d":"39 "},{"v":1007138.4910156237,"d":"1,007,138.49"},{"v":45321.23,"d":"45,321.23"},{"v":110449.09,"d":"110,449.09"},{"v":942010.6310156238,"d":"942,010.63"},{"v":942010.6310156238,"d":"942,010.63"},{"v":65127.85999999999,"d":"65,127.86"}]
[{"v":40,"d":"40 "},{"v":942010.6310156238,"d":"942,010.63"},{"v":42390.48,"d":"42,390.48"},{"v":110449.09,"d":"110,449.09"},{"v":873952.0210156238,"d":"873,952.02"},{"v":873952.0210156238,"d":"873,952.02"},{"v":68058.60999999999,"d":"68,058.61"}]
[{"v":41,"d":"41 "},{"$f":"IF(A55>$E$4,0,F54)","v":{"v":873952.0210156238,"d":"873,952.02"}},{"$f":"ROUND(B55*$C$13,$E$10)","v":{"v":39327.84,"d":"39,327.84"}},{"$f":"IF(A55>$E$4,0,ROUND(D54*(1+$D$13),2))","v":{"v":110449.09,"d":"110,449.09"}},{"$f":"B55+C55-D55","v":{"v":802830.7710156238,"d":"802,830.77"}},{"$f":"SUM(E55:E55)","v":{"v":802830.7710156238,"d":"802,830.77"}},{"$f":"D55-C55","v":{"v":71121.25,"d":"71,121.25"}}]
[{"v":42,"d":"42 "},{"v":802830.7710156238,"d":"802,830.77"},{"v":36127.38,"d":"36,127.38"},{"v":110449.09,"d":"110,449.09"},{"v":728509.0610156239,"d":"728,509.06"},{"v":728509.0610156239,"d":"728,509.06"},{"v":74321.70999999999,"d":"74,321.71"}]
[{"v":43,"d":"43 "},{"v":728509.0610156239,"d":"728,509.06"},{"v":32782.91,"d":"32,782.91"},{"v":110449.09,"d":"110,449.09"},{"v":650842.8810156239,"d":"650,842.88"},{"v":650842.8810156239,"d":"650,842.88"},{"v":77666.18,"d":"77,666.18"}]
[{"v":44,"d":"44 "},{"v":650842.8810156239,"d":"650,842.88"},{"v":29287.93,"d":"29,287.93"},{"v":110449.09,"d":"110,449.09"},{"v":569681.721015624,"d":"569,681.72"},{"v":569681.721015624,"d":"569,681.72"},{"v":81161.16,"d":"81,161.16"}]
[{"v":45,"d":"45 "},{"v":569681.721015624,"d":"569,681.72"},{"v":25635.68,"d":"25,635.68"},{"v":110449.09,"d":"110,449.09"},{"v":484868.3110156241,"d":"484,868.31"},{"v":484868.3110156241,"d":"484,868.31"},{"v":84813.41,"d":"84,813.41"}]
[{"v":46,"d":"46 "},{"v":484868.3110156241,"d":"484,868.31"},{"v":21819.07,"d":"21,819.07"},{"v":110449.09,"d":"110,449.09"},{"v":396238.29101562407,"d":"396,238.29"},{"v":396238.29101562407,"d":"396,238.29"},{"v":88630.01999999999,"d":"88,630.02"}]
[{"v":47,"d":"47 "},{"v":396238.29101562407,"d":"396,238.29"},{"v":17830.72,"d":"17,830.72"},{"v":110449.09,"d":"110,449.09"},{"v":303619.9210156241,"d":"303,619.92"},{"v":303619.9210156241,"d":"303,619.92"},{"v":92618.37,"d":"92,618.37"}]
[{"v":48,"d":"48 "},{"v":303619.9210156241,"d":"303,619.92"},{"v":13662.9,"d":"13,662.90"},{"v":110449.09,"d":"110,449.09"},{"v":206833.7310156241,"d":"206,833.73"},{"v":206833.7310156241,"d":"206,833.73"},{"v":96786.19,"d":"96,786.19"}]
[{"v":49,"d":"49 "},{"v":206833.7310156241,"d":"206,833.73"},{"v":9307.52,"d":"9,307.52"},{"v":110449.09,"d":"110,449.09"},{"v":105692.1610156241,"d":"105,692.16"},{"v":105692.1610156241,"d":"105,692.16"},{"v":101141.56999999999,"d":"101,141.57"}]
[{"v":50,"d":"50 "},{"v":105692.1610156241,"d":"105,692.16"},{"v":4756.15,"d":"4,756.15"},{"v":110449.09,"d":"110,449.09"},{"v":-0.7789843759092037,"d":"(0.78)"},{"v":-0.7789843759092037,"d":"(0.78)"},{"v":105692.94,"d":"105,692.94"}]
[]
[]
[]
[null,null,{"$f":"SUM(C14:C64)","v":{"v":3339758.04,"d":"3,339,758.04"}},{"$f":"SUM(D14:D64)","v":{"v":5522454.499999996,"d":"5,522,454.50"}}]
{"$rows_empty":353}
[{"v":41421,"d":"41,421 "}]

{"sheet":"Graphs","index":18,"n_rows":400,"n_cols":31,"rows_kept":400,"hidden":true}
[null,{"$f":"'Cash Flow'!E10","v":{"v":2024,"d":"2,024 "}},{"$f":"'Cash Flow'!F10","v":{"v":2025,"d":"2,025 "}},{"$f":"'Cash Flow'!G10","v":{"v":2026,"d":"2,026 "}},{"$f":"'Cash Flow'!H10","v":{"v":2027,"d":"2,027 "}},{"$f":"'Cash Flow'!I10","v":{"v":2028,"d":"2,028 "}},{"$f":"'Cash Flow'!J10","v":{"v":2029,"d":"2,029 "}},{"$f":"'Cash Flow'!K10","v":{"v":2030,"d":"2,030 "}},{"$f":"'Cash Flow'!L10","v":{"v":2031,"d":"2,031 "}},{"$f":"'Cash Flow'!M10","v":{"v":2032,"d":"2,032 "}},{"$f":"'Cash Flow'!N10","v":{"v":2033,"d":"2,033 "}},{"$f":"'Cash Flow'!O10","v":{"v":2034,"d":"2,034 "}},{"$f":"'Cash Flow'!P10","v":{"v":2035,"d":"2,035 "}},{"$f":"'Cash Flow'!Q10","v":{"v":2036,"d":"2,036 "}},{"$f":"'Cash Flow'!R10","v":{"v":2037,"d":"2,037 "}},{"$f":"'Cash Flow'!S10","v":{"v":2038,"d":"2,038 "}},{"$f":"'Cash Flow'!T10","v":{"v":2039,"d":"2,039 "}},{"$f":"'Cash Flow'!U10","v":{"v":2040,"d":"2,040 "}},{"$f":"'Cash Flow'!V10","v":{"v":2041,"d":"2,041 "}},{"$f":"'Cash Flow'!W10","v":{"v":2042,"d":"2,042 "}},{"$f":"'Cash Flow'!X10","v":{"v":2043,"d":"2,043 "}},{"$f":"'Cash Flow'!Y10","v":{"v":2044,"d":"2,044 "}},{"$f":"'Cash Flow'!Z10","v":{"v":2045,"d":"2,045 "}},{"$f":"'Cash Flow'!AA10","v":{"v":2046,"d":"2,046 "}},{"$f":"'Cash Flow'!AB10","v":{"v":2047,"d":"2,047 "}},{"$f":"'Cash Flow'!AC10","v":{"v":2048,"d":"2,048 "}},{"$f":"'Cash Flow'!AD10","v":{"v":2049,"d":"2,049 "}},{"$f":"'Cash Flow'!AE10","v":{"v":2050,"d":"2,050 "}},{"$f":"'Cash Flow'!AF10","v":{"v":2051,"d":"2,051 "}},{"$f":"'Cash Flow'!AG10","v":{"v":2052,"d":"2,052 "}},{"$f":"'Cash Flow'!AH10","v":{"v":2053,"d":"2,053 "}}]
["Year",1,2,3,{"$f":"+D2+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[{"$f":"'Project Information'!C10","v":"Langley CLT 14 units LHA rent"},{"$f":"'I&E'!E41/1000","v":{"v":7.425658250000008,"d":"7"}},{"$f":"'I&E'!F41/1000","v":{"v":18.506932743750003,"d":"19"}},{"$f":"'I&E'!G41/1000","v":{"v":33.434548334531264,"d":"33"}},{"$f":"'I&E'!H41/1000","v":{"v":44.374866732461115,"d":"44"}},{"$f":"'I&E'!I41/1000","v":{"v":59.32211503581971,"d":"59"}},{"$f":"'I&E'!J41/1000","v":{"v":78.66625373578171,"d":"79"}},{"$f":"'I&E'!K41/1000","v":{"v":101.28992160562791,"d":"101"}},{"$f":"'I&E'!L41/1000","v":{"v":128.75336797642353,"d":"129"}},{"$f":"'I&E'!M41/1000","v":{"v":160.93956814222466,"d":"161"}},{"$f":"'I&E'!N41/1000","v":{"v":196.03712900624484,"d":"196"}},{"$f":"'I&E'!O41/1000","v":{"v":236.19561501487257,"d":"236"}},{"$f":"'I&E'!P41/1000","v":{"v":281.59786961153947,"d":"282"}},{"$f":"'I&E'!Q41/1000","v":{"v":329.9557795911056,"d":"330"}},{"$f":"'I&E'!R41/1000","v":{"v":383.92951057125265,"d":"384"}},{"$f":"'I&E'!S41/1000","v":{"v":443.720080731004,"d":"444"}},{"$f":"'I&E'!T41/1000","v":{"v":507.05930322317863,"d":"507"}},{"$f":"'I&E'!U41/1000","v":{"v":576.6279789783571,"d":"577"}},{"$f":"'I&E'!V41/1000","v":{"v":652.6475432353707,"d":"653"}},{"$f":"'I&E'!W41/1000","v":{"v":731.8808904382723,"d":"732"}},{"$f":"'I&E'!X41/1000","v":{"v":818.0170274539871,"d":"818"}},{"$f":"'I&E'!Y41/1000","v":{"v":911.3022458938831,"d":"911"}},{"$f":"'I&E'!Z41/1000","v":{"v":1008.024622443942,"d":"1008"}},{"$f":"'I&E'!AA41/1000","v":{"v":1112.392891880205,"d":"1112"}},{"$f":"'I&E'!AB41/1000","v":{"v":1224.6789284162069,"d":"1225"}},{"$f":"'I&E'!AC41/1000","v":{"v":1340.703819395547,"d":"1341"}},{"$f":"'I&E'!AD41/1000","v":{"v":1465.193932291707,"d":"1465"}},{"$f":"'I&E'!AE41/1000","v":{"v":1598.4507667801288,"d":"1598"}},{"$f":"'I&E'!AF41/1000","v":{"v":1734.8374152376389,"d":"1735"}},{"$f":"'I&E'!AG41/1000","v":{"v":1880.5913172034093,"d":"1881"}},{"$f":"'I&E'!AH41/1000","v":{"v":2035.5483340052965,"d":"2036"}}]
[]
[]
["Annual Cash Flow",{"$f":"+'Cash Flow'!E55/1000","v":{"v":2503.7096714531253,"d":"2,504"}},{"$f":"+'Cash Flow'!F55/1000","v":{"v":-1.6967555062500033,"d":"-2"}},{"$f":"+'Cash Flow'!G55/1000","v":{"v":1.5745655907812615,"d":"2"}},{"$f":"+'Cash Flow'!H55/1000","v":{"v":-3.013611602070145,"d":"-3"}},{"$f":"+'Cash Flow'!I55/1000","v":{"v":0.365388303358588,"d":"0"}},{"$f":"+'Cash Flow'!J55/1000","v":{"v":4.106098699962007,"d":"4"}},{"$f":"+'Cash Flow'!K55/1000","v":{"v":6.699907869846211,"d":"7"}},{"$f":"+'Cash Flow'!L55/1000","v":{"v":10.823126370795624,"d":"11"}},{"$f":"+'Cash Flow'!M55/1000","v":{"v":14.79706016580113,"d":"15"}},{"$f":"+'Cash Flow'!N55/1000","v":{"v":16.92591086402019,"d":"17"}},{"$f":"+'Cash Flow'!O55/1000","v":{"v":21.16911600862772,"d":"21"}},{"$f":"+'Cash Flow'!P55/1000","v":{"v":25.558354596666906,"d":"26"}},{"$f":"+'Cash Flow'!Q55/1000","v":{"v":27.62103997956621,"d":"28"}},{"$f":"+'Cash Flow'!R55/1000","v":{"v":32.303700980147056,"d":"32"}},{"$f":"+'Cash Flow'!S55/1000","v":{"v":37.14539015975129,"d":"37"}},{"$f":"+'Cash Flow'!T55/1000","v":{"v":39.67500249217465,"d":"40"}},{"$f":"+'Cash Flow'!U55/1000","v":{"v":44.839565755178484,"d":"45"}},{"$f":"+'Cash Flow'!V55/1000","v":{"v":50.17764425701361,"d":"50"}},{"$f":"+'Cash Flow'!W55/1000","v":{"v":52.22854720290172,"d":"52"}},{"$f":"+'Cash Flow'!X55/1000","v":{"v":57.916117015714754,"d":"58"}},{"$f":"+'Cash Flow'!Y55/1000","v":{"v":63.79529843989584,"d":"64"}},{"$f":"+'Cash Flow'!Z55/1000","v":{"v":65.90541655005893,"d":"66"}},{"$f":"+'Cash Flow'!AA55/1000","v":{"v":72.16453943626307,"d":"72"}},{"$f":"+'Cash Flow'!AB55/1000","v":{"v":78.63313653600184,"d":"79"}},{"$f":"+'Cash Flow'!AC55/1000","v":{"v":80.85761097934004,"d":"81"}},{"$f":"+'Cash Flow'!AD55/1000","v":{"v":87.74031289615994,"d":"88"}},{"$f":"+'Cash Flow'!AE55/1000","v":{"v":94.85328448842168,"d":"95"}},{"$f":"+'Cash Flow'!AF55/1000","v":{"v":96.25494845751017,"d":"96"}},{"$f":"+'Cash Flow'!AG55/1000","v":{"v":103.81627196577047,"d":"104"}},{"$f":"+'Cash Flow'!AH55/1000","v":{"v":111.13219680188726,"d":"111"}}]
[]
["Debt",{"$f":"+('Balance Sheet'!E29+'Balance Sheet'!E21)/1000","v":-2175.2716227656256},{"$f":"+('Balance Sheet'!F29+'Balance Sheet'!F21)/1000","v":-2164.1903482718753},{"$f":"+('Balance Sheet'!G29+'Balance Sheet'!G21)/1000","v":-2149.2627326810943},{"$f":"+('Balance Sheet'!H29+'Balance Sheet'!H21)/1000","v":-2138.3224142831637},{"$f":"+('Balance Sheet'!I29+'Balance Sheet'!I21)/1000","v":-2123.3751659798054},{"$f":"+('Balance Sheet'!J29+'Balance Sheet'!J21)/1000","v":-2104.031027279844},{"$f":"+('Balance Sheet'!K29+'Balance Sheet'!K21)/1000","v":-2081.4073594099973},{"$f":"+('Balance Sheet'!L29+'Balance Sheet'!L21)/1000","v":-2053.9439130392016},{"$f":"+('Balance Sheet'!M29+'Balance Sheet'!M21)/1000","v":-2021.7577128734006},{"$f":"+('Balance Sheet'!N29+'Balance Sheet'!N21)/1000","v":-1986.6601520093802},{"$f":"+('Balance Sheet'!O29+'Balance Sheet'!O21)/1000","v":-1946.5016660007527},{"$f":"+('Balance Sheet'!P29+'Balance Sheet'!P21)/1000","v":-1901.0994114040857},{"$f":"+('Balance Sheet'!Q29+'Balance Sheet'!Q21)/1000","v":-1852.7415014245196},{"$f":"+('Balance Sheet'!R29+'Balance Sheet'!R21)/1000","v":-1798.7677704443724},{"$f":"+('Balance Sheet'!S29+'Balance Sheet'!S21)/1000","v":-1738.9772002846212},{"$f":"+('Balance Sheet'!T29+'Balance Sheet'!T21)/1000","v":-1675.6379777924465},{"$f":"+('Balance Sheet'!U29+'Balance Sheet'!U21)/1000","v":-1606.069302037268},{"$f":"+('Balance Sheet'!V29+'Balance Sheet'!V21)/1000","v":-1530.0497377802544},{"$f":"+('Balance Sheet'!W29+'Balance Sheet'!W21)/1000","v":-1450.8163905773526},{"$f":"+('Balance Sheet'!X29+'Balance Sheet'!X21)/1000","v":-1364.6802535616378},{"$f":"+('Balance Sheet'!Y29+'Balance Sheet'!Y21)/1000","v":-1271.3950351217422},{"$f":"+('Balance Sheet'!Z29+'Balance Sheet'!Z21)/1000","v":-1174.6726585716833},{"$f":"+('Balance Sheet'!AA29+'Balance Sheet'!AA21)/1000","v":-1070.3043891354203},{"$f":"+('Balance Sheet'!AB29+'Balance Sheet'!AB21)/1000","v":-958.0183525994184},{"$f":"+('Balance Sheet'!AC29+'Balance Sheet'!AC21)/1000","v":-841.9934616200782},{"$f":"+('Balance Sheet'!AD29+'Balance Sheet'!AD21)/1000","v":-717.5033487239184},{"$f":"+('Balance Sheet'!AE29+'Balance Sheet'!AE21)/1000","v":-584.2465142354965},{"$f":"+('Balance Sheet'!AF29+'Balance Sheet'!AF21)/1000","v":-447.8598657779866},{"$f":"+('Balance Sheet'!AG29+'Balance Sheet'!AG21)/1000","v":-302.105963812216},{"$f":"+('Balance Sheet'!AH29+'Balance Sheet'!AH21)/1000","v":-147.14894701032853}]
[]
[]
[]
["Cumulative Cash position",{"$f":"+'Cash Flow'!E57/1000","v":-4.803721750000026},{"$f":"+'Cash Flow'!F57/1000","v":-6.500477256250029},{"$f":"+'Cash Flow'!G57/1000","v":-4.925911665468767},{"$f":"+'Cash Flow'!H57/1000","v":-7.939523267538912},{"$f":"+'Cash Flow'!I57/1000","v":-7.574134964180325},{"$f":"+'Cash Flow'!J57/1000","v":-3.468036264218317},{"$f":"+'Cash Flow'!K57/1000","v":3.2318716056278936},{"$f":"+'Cash Flow'!L57/1000","v":14.054997976423518},{"$f":"+'Cash Flow'!M57/1000","v":28.852058142224646},{"$f":"+'Cash Flow'!N57/1000","v":45.77796900624484},{"$f":"+'Cash Flow'!O57/1000","v":66.94708501487256},{"$f":"+'Cash Flow'!P57/1000","v":92.50543961153946},{"$f":"+'Cash Flow'!Q57/1000","v":120.12647959110568},{"$f":"+'Cash Flow'!R57/1000","v":152.43018057125272},{"$f":"+'Cash Flow'!S57/1000","v":189.575570731004},{"$f":"+'Cash Flow'!T57/1000","v":229.25057322317866},{"$f":"+'Cash Flow'!U57/1000","v":274.0901389783571},{"$f":"+'Cash Flow'!V57/1000","v":324.26778323537076},{"$f":"+'Cash Flow'!W57/1000","v":376.4963304382725},{"$f":"+'Cash Flow'!X57/1000","v":434.4124474539873},{"$f":"+'Cash Flow'!Y57/1000","v":498.2077458938831},{"$f":"+'Cash Flow'!Z57/1000","v":564.1131624439421},{"$f":"+'Cash Flow'!AA57/1000","v":636.2777018802051},{"$f":"+'Cash Flow'!AB57/1000","v":714.9108384162068},{"$f":"+'Cash Flow'!AC57/1000","v":795.7684493955469},{"$f":"+'Cash Flow'!AD57/1000","v":883.5087622917068},{"$f":"+'Cash Flow'!AE57/1000","v":978.3620467801285},{"$f":"+'Cash Flow'!AF57/1000","v":1074.6169952376388},{"$f":"+'Cash Flow'!AG57/1000","v":1178.4332672034093},{"$f":"+'Cash Flow'!AH57/1000","v":1289.5654640052967}]
{"$rows_empty":387}
["2017-02-13"]

{"sheet":"Master Cost Page","index":19,"n_rows":472,"n_cols":78,"rows_kept":472,"hidden":true}
[null,"CostPageFormulas range",{"$nulls":4},"Default Costs",{"$nulls":3},"Traditional",{"$nulls":3},"Design & Build",{"$nulls":7},"Off the Shelf"]
[]
[]
[null,"Acquistion Properties - OTS",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L4,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P4,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T4,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X4,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB4,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF4,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ4,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN4,0))))))))","v":{"v":0,"d":"£0"}},{"$nulls":3},{"$f":"+B4","v":"Acquistion Properties - OTS"},{"$f":"+'Dev Cash Flow'!$F$18","v":{"v":0,"d":"£0"}},null,null,{"$f":"+B4","v":"Acquistion Properties - OTS"},{"$f":"+'Dev Cash Flow'!$F$18","v":{"v":0,"d":"£0"}},null,null,{"$f":"+B4","v":"Acquistion Properties - OTS"},{"$f":"+'Dev Cash Flow'!$F$18","v":{"v":0,"d":"£0"}},{"$nulls":6},{"$f":"+B4","v":"Acquistion Properties - OTS"},{"$f":"+'Dev Cash Flow'!$F$18","v":{"v":0,"d":"£0"}}]
[null,"Acqusition Land  (n/a for OTS)",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L5,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P5,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T5,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X5,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB5,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF5,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ5,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN5,0))))))))","v":{"v":0,"d":"£0"}},{"$nulls":3},{"$f":"+B5","v":"Acqusition Land  (n/a for OTS)"},{"$f":"+'Dev Cash Flow'!$F$19","v":{"v":0,"d":"£0"}},null,null,{"$f":"+B5","v":"Acqusition Land  (n/a for OTS)"},{"$f":"+'Dev Cash Flow'!$F$19","v":{"v":0,"d":"£0"}},null,null,{"$f":"+B5","v":"Acqusition Land  (n/a for OTS)"},{"$f":"+'Dev Cash Flow'!$F$19","v":{"v":0,"d":"£0"}},{"$nulls":6},{"$f":"+B5","v":"Acqusition Land  (n/a for OTS)"},{"$f":"+'Dev Cash Flow'!$F$19","v":{"v":0,"d":"£0"}}]
[null,"Stamp Duty",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L6,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P6,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T6,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X6,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB6,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF6,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ6,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN6,0))))))))","v":{"v":0,"d":"£0"}},{"$nulls":3},"Stamp Duty",{"$nulls":3},"Stamp Duty",{"$f":"IF(L5<60001,0,IF(AND(L4>=60001,L5<250001),SUM(L4*0.01),IF(AND(L5>=250001,L5<500001),SUM(L5*0.03),IF(AND(L5>=500001),SUM(L5*0.04)))))","v":{"v":0,"d":"£0"}},null,null,"Stamp Duty",{"$f":"IF(P5<60001,0,IF(AND(P4>=60001,P5<250001),SUM(P4*0.01),IF(AND(P5>=250001,P5<500001),SUM(P5*0.03),IF(AND(P5>=500001),SUM(P5*0.04)))))","v":{"v":0,"d":"£0"}},{"$nulls":6},"Stamp Duty",{"$f":"IF(X5<60001,0,IF(AND(X4>=60001,X5<250001),SUM(X4*0.01),IF(AND(X5>=250001,X5<500001),SUM(X5*0.03),IF(AND(X5>=500001),SUM(X5*0.04)))))","v":{"v":0,"d":"£0"}}]
[null,"Contract Sum (n/a for OTS)",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L7,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P7,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T7,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X7,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB7,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF7,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ7,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN7,0))))))))","v":{"v":2597456.4000000004,"d":"£2,597,456"}},{"$nulls":3},"Contract Sum (n/a for OTS)",{"$f":"+'Dev Cash Flow'!$F$22","v":{"v":2597456.4000000004,"d":"£2,597,456"}},null,null,"Contract Sum (n/a for OTS)",{"$f":"+'Dev Cash Flow'!$F$22","v":{"v":2597456.4000000004,"d":"£2,597,456"}},null,null,"Contract Sum (n/a for OTS)",{"$f":"+'Dev Cash Flow'!$F$22","v":{"v":2597456.4000000004,"d":"£2,597,456"}},{"$nulls":6},"Contract Sum (n/a for OTS)",{"$f":"+'Dev Cash Flow'!$F$22","v":{"v":2597456.4000000004,"d":"£2,597,456"}}]
[null,"Professional Fees",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L8,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P8,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T8,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X8,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB8,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF8,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ8,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN8,0))))))))","v":{"v":0,"d":"£0"}},{"$nulls":3},"Professional Fees",{"$nulls":3},"Professional Fees",{"$nulls":3},"Professional Fees",{"$nulls":7},"Professional Fees"]
[null,"Building Regs/Planning Fees ",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L9,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P9,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T9,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X9,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB9,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF9,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ9,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN9,0))))))))","v":{"v":0,"d":"£0"}},{"$nulls":3},"Building Regs/Planning Fees ",{"$nulls":3},"Building Regs/Planning Fees ",{"$nulls":3},"Building Regs/Planning Fees ",{"$nulls":7},"Building Regs/Planning Fees "]
[null,"Marketing & Sales Fee (external)",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L10,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P10,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T10,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X10,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB10,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF10,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ10,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN10,0))))))))","v":{"v":0,"d":"£0"}},{"$nulls":3},"Marketing & Sales Fee (external)",{"$nulls":3},"Marketing & Sales Fee (external)",{"$nulls":3},"Marketing & Sales Fee (external)",{"$nulls":7},"Marketing & Sales Fee (external)"]
[null,"Project Management",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L11,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P11,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T11,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X11,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB11,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF11,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ11,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN11,0))))))))","v":{"v":64936.41000000001,"d":"£64,936"}},{"$nulls":3},"Project Management",{"$nulls":3},"Project Management",{"$f":"SUM(L4:L7)*0.025","v":{"v":64936.41000000001,"d":"£64,936"}},null,null,"Project Management",{"$f":"SUM(P4:P7)*0.025","v":{"v":64936.41000000001,"d":"£64,936"}},{"$nulls":6},"Project Management",{"$f":"SUM(X4:X7)*0.025","v":{"v":64936.41000000001,"d":"£64,936"}}]
[null,"Other Costs",{"$f":"IF('Project Information'!$C$13='Master Cost Page'!$K$1,L12,IF('Project Information'!$C$13='Master Cost Page'!$O$1,P12,IF('Project Information'!$C$13='Master Cost Page'!$S$1,T12,IF('Project Information'!$C$13='Master Cost Page'!$W$1,X12,IF('Project Information'!$C$13='Master Cost Page'!$AA$1,AB12,IF('Project Information'!$C$13='Master Cost Page'!$AE$1,AF12,IF('Project Information'!$C$13='Master Cost Page'!$AI$1,AJ12,IF('Project Information'!$C$13='Master Cost Page'!$AM$1,AN12,0))))))))","v":{"v":0,"d":"£0"}},{"$nulls":3},"Other Costs",{"$nulls":3},"Other Costs",{"$nulls":3},"Other Costs",{"$nulls":7},"Other Costs"]
[null,"TOTAL",{"$f":"SUM(C4:C12)","v":{"v":2662392.8100000005,"d":"£2,662,393"}},{"$nulls":3},"TOTAL",{"$f":"SUM(H4:H12)","v":{"v":2597456.4000000004,"d":"£2,597,456"}},null,null,"TOTAL",{"$f":"SUM(L4:L12)","v":{"v":2662392.8100000005,"d":"£2,662,393"}},null,null,"TOTAL",{"$f":"SUM(P4:P12)","v":{"v":2662392.8100000005,"d":"£2,662,393"}},{"$nulls":6},"TOTAL",{"$f":"SUM(X4:X12)","v":{"v":2662392.8100000005,"d":"£2,662,393"}}]
[]
[]
[]
[null,"WORKS SUM PAYMENTS SCHEDULE"]
[]
[]
[null,"WORKS SUM inc. D & B",{"$nulls":3},{"$f":"IF(OR('Project Information'!C13=\"Off the Shelf\"),C4,C7)","v":{"v":2597456.4000000004,"d":"£2,597,456"}}]
[null,"CONTRACT TERM",{"$nulls":3},{"$f":"'Project Information'!C33/4.333333","v":{"v":12.032967958579954,"d":"12"}},{"$f":"ROUND(F21,0)","v":12}]
[null,"START MONTH",{"$nulls":3},{"$f":"MONTH('Project Information'!C27)","v":4},{"$f":"ROUND(F22,0)","v":4}]
[]
["MONTH",{"$nulls":4},"WORKS SUM"]
[null,"%",{"$nulls":3},"£"]
[{"$nulls":12},0,1,2,3,{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":13,"d":"13 "},{"v":14,"d":"14 "},{"v":15,"d":"15 "},{"v":16,"d":"16 "},{"v":17,"d":"17 "},{"v":18,"d":"18 "},19,{"v":20,"d":"20 "},21,{"v":22,"d":"22 "},{"v":23,"d":"23 "},24,{"v":25,"d":"25 "},26,{"v":27,"d":"27 "},{"v":28,"d":"28 "},29,{"v":30,"d":"30 "},31,32,33,34,35,36]
[1,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,2)","v":{"v":0.04,"d":"4.0%"}},{"$nulls":3},{"$f":"ROUND(+$B27*$F$20,0)","v":{"v":103898,"d":"103,898 "}},{"$nulls":6},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.34,"d":"34%"},{"v":0.2,"d":"20.0%"},{"v":0.15,"d":"15.0%"},{"v":0.1,"d":"10.0%"},{"v":0.1,"d":"10.0%"},{"v":0.08,"d":"8.0%"},{"v":0.06,"d":"6.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.04,"d":"4.0%"},{"v":0.04,"d":"4.0%"},{"v":0.04,"d":"4.0%"},{"v":0.04,"d":"4.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.026,"d":"2.6%"},{"v":0.019894684210526307,"d":"2.0%"},{"v":0.018050049999999995,"d":"1.8%"},{"v":0.0161904285714286,"d":"1.6%"},{"v":0.014318181818181806,"d":"1.4%"},{"v":0.012434826086956532,"d":"1.2%"},{"v":0.010541666666666656,"d":"1.1%"},{"v":9.599999999999987E-3,"d":"1.0%"},{"v":0.008653807692307704,"d":"0.9%"},{"v":0.007703740740740742,"d":"0.8%"},{"v":0.006749999999999992,"d":"0.7%"},{"v":0.005793068965517248,"d":"0.6%"},{"v":0.005,"d":"0.5%"},{"v":0.004,"d":"0.4%"},{"$f":"+AR27-0.1%","v":{"v":0.003,"d":"0.3%"}},{"v":2E-3,"d":"0.2%"},{"$f":"+AT27-0.05%","v":{"v":1.5E-3,"d":"0.2%"}},{"v":1E-3,"d":"0.1%"},{"v":0.0005,"d":"0.1%"}]
[2,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,3,-1)","v":{"v":0.06,"d":"6.0%"}},{"$nulls":3},{"v":155847,"d":"155,847 "},{"$nulls":8},{"v":0.5,"d":"50%"},{"v":0.33,"d":"33%"},{"v":0.34,"d":"34.0%"},{"v":0.24,"d":"24.0%"},{"v":0.17,"d":"17.0%"},{"v":0.14,"d":"14.0%"},{"v":0.12,"d":"12.0%"},{"v":0.1,"d":"10.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.05,"d":"5.0%"},{"v":0.05,"d":"5.0%"},{"v":0.04,"d":"4.0%"},{"v":0.035,"d":"3.5%"},{"v":0.033,"d":"3.3%"},{"v":0.024894684210526305,"d":"2.5%"},{"v":0.018944734210526303,"d":"1.9%"},{"v":0.01724047857142859,"d":"1.7%"},{"v":0.015508610389610405,"d":"1.6%"},{"v":0.013753007905138339,"d":"1.4%"},{"v":0.011976492753623188,"d":"1.2%"},{"v":0.010141666666666643,"d":"1.0%"},{"v":0.009253807692307691,"d":"0.9%"},{"v":0.008357548433048445,"d":"0.8%"},{"v":0.007453740740740734,"d":"0.7%"},{"v":0.00654306896551724,"d":"0.7%"},{"v":0.007,"d":"0.7%"},{"v":0.006,"d":"0.6%"},{"v":0.005,"d":"0.5%"},{"v":0.004,"d":"0.4%"},{"v":0.0035,"d":"0.4%"},{"v":0.003,"d":"0.3%"},{"v":0.0025,"d":"0.3%"}]
[3,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,4,-1)","v":{"v":0.08,"d":"8.0%"}},{"$nulls":3},{"v":207797,"d":"207,797 "},{"$nulls":9},{"v":0.33,"d":"33%"},{"v":0.29,"d":"29.0%"},{"v":0.27,"d":"27.0%"},{"v":0.2,"d":"20.0%"},{"v":0.17,"d":"17.0%"},{"v":0.15,"d":"15.0%"},{"v":0.13,"d":"13.0%"},{"v":0.1,"d":"10.0%"},{"v":0.1,"d":"10.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.07,"d":"7.0%"},{"v":0.045,"d":"4.5%"},{"v":0.04,"d":"4.0%"},{"v":0.04,"d":"4.0%"},{"v":0.03189468421052631,"d":"3.2%"},{"v":0.0239447342105263,"d":"2.4%"},{"v":0.0181351627819549,"d":"1.8%"},{"v":0.016558660389610395,"d":"1.7%"},{"v":0.014943436476566938,"d":"1.5%"},{"v":0.013294674571804995,"d":"1.3%"},{"v":0.011576492753623175,"d":"1.2%"},{"v":9.795474358974347E-3,"d":"1.0%"},{"v":0.008957548433048433,"d":"0.9%"},{"v":0.008107548433048437,"d":"0.8%"},{"v":0.007246809706257982,"d":"0.7%"},{"v":0.007,"d":"0.7%"},{"v":0.006,"d":"0.6%"},{"v":0.005,"d":"0.5%"},{"v":0.004,"d":"0.4%"},{"v":0.0035,"d":"0.4%"},{"v":0.003,"d":"0.3%"},{"v":0.0025,"d":"0.3%"}]
[4,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,5,-1)","v":{"v":0.09,"d":"9.0%"}},{"$nulls":3},{"v":233771,"d":"233,771 "},{"$nulls":10},{"v":0.17,"d":"17.0%"},{"v":0.21,"d":"21.0%"},{"v":0.2,"d":"20.0%"},{"v":0.17,"d":"17.0%"},{"v":0.15,"d":"15.0%"},{"v":0.15,"d":"15.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.09,"d":"9.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.06,"d":"6.0%"},{"v":0.055,"d":"5.5%"},{"v":0.051,"d":"5.1%"},{"v":0.03889468421052631,"d":"3.9%"},{"v":0.030944734210526306,"d":"3.1%"},{"v":0.023135162781954897,"d":"2.3%"},{"v":0.017453344600136707,"d":"1.7%"},{"v":0.015993486476566926,"d":"1.6%"},{"v":0.014485103143233594,"d":"1.4%"},{"v":0.012894674571804982,"d":"1.3%"},{"v":0.01123030044593088,"d":"1.1%"},{"v":0.009499215099715089,"d":"0.9%"},{"v":8.707548433048426E-3,"d":"0.9%"},{"v":0.007900617398565684,"d":"0.8%"},{"v":0.008,"d":"0.8%"},{"v":0.007,"d":"0.7%"},{"v":0.006,"d":"0.6%"},{"v":0.005,"d":"0.5%"},{"v":4.5000000000000005E-3,"d":"0.5%"},{"v":0.004,"d":"0.4%"},{"v":0.0035,"d":"0.4%"}]
[5,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,6,-1)","v":{"v":0.1,"d":"10.0%"}},{"$nulls":3},{"v":259746,"d":"259,746 "},{"$nulls":11},{"v":0.13,"d":"13.0%"},{"v":0.17,"d":"17.0%"},{"v":0.16,"d":"16.0%"},{"v":0.15,"d":"15.0%"},{"v":0.16,"d":"16.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.1,"d":"10.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.08,"d":"8.0%"},{"v":0.065,"d":"6.5%"},{"v":0.06,"d":"6.0%"},{"v":0.055,"d":"5.5%"},{"v":0.049894684210526306,"d":"5.0%"},{"v":0.037944734210526306,"d":"3.8%"},{"v":0.030135162781954904,"d":"3.0%"},{"v":0.022453344600136704,"d":"2.2%"},{"v":0.016888170687093237,"d":"1.7%"},{"v":0.015535153143233582,"d":"1.6%"},{"v":0.014085103143233581,"d":"1.4%"},{"v":0.012548482264112686,"d":"1.3%"},{"v":0.010934041186671621,"d":"1.1%"},{"v":0.009249215099715082,"d":"0.9%"},{"v":0.008500617398565674,"d":"0.9%"},{"v":0.009,"d":"0.9%"},{"v":0.008,"d":"0.8%"},{"v":0.007,"d":"0.7%"},{"v":0.006,"d":"0.6%"},{"$f":"+AT31-0.05%","v":{"v":0.0055,"d":"0.6%"}},{"v":0.004999999999999999,"d":"0.5%"},{"v":0.004,"d":"0.4%"}]
[6,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,7,-1)","v":{"v":0.1,"d":"10.0%"}},{"$nulls":3},{"v":259746,"d":"259,746 "},{"$nulls":12},{"v":0.16,"d":"16.0%"},{"v":0.14,"d":"14.0%"},{"v":0.14,"d":"14.0%"},{"v":0.15,"d":"15.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.1,"d":"10.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.05389468421052631,"d":"5.4%"},{"v":0.0489447342105263,"d":"4.9%"},{"v":0.0371351627819549,"d":"3.7%"},{"v":0.02945334460013671,"d":"2.9%"},{"v":0.021888170687093235,"d":"2.2%"},{"v":0.016429837353759896,"d":"1.6%"},{"v":0.01513515314323357,"d":"1.5%"},{"v":0.013738910835541285,"d":"1.4%"},{"v":0.012252223004853428,"d":"1.2%"},{"v":0.010684041186671614,"d":"1.1%"},{"v":0.00904228406523233,"d":"0.9%"},{"v":0.009,"d":"0.9%"},{"v":0.008,"d":"0.8%"},{"v":0.007,"d":"0.7%"},{"v":0.006,"d":"0.6%"},{"v":0.0055,"d":"0.6%"},{"v":0.004999999999999999,"d":"0.5%"},{"v":0.004,"d":"0.4%"}]
[7,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,8,-1)","v":{"v":0.1,"d":"10.0%"}},{"$nulls":3},{"v":259746,"d":"259,746 "},{"$nulls":13},{"v":0.12,"d":"12.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.1,"d":"10.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.065,"d":"6.5%"},{"v":0.05889468421052631,"d":"5.9%"},{"v":0.052944734210526305,"d":"5.3%"},{"v":0.0481351627819549,"d":"4.8%"},{"v":0.03645334460013671,"d":"3.6%"},{"v":0.02888817068709324,"d":"2.9%"},{"v":0.021429837353759893,"d":"2.1%"},{"v":0.01602983735375988,"d":"1.6%"},{"v":0.014788960835541274,"d":"1.5%"},{"v":0.013442651576282027,"d":"1.3%"},{"v":0.012002223004853419,"d":"1.2%"},{"v":0.010477110152188862,"d":"1.0%"},{"v":0.009,"d":"0.9%"},{"v":0.008,"d":"0.8%"},{"v":0.007,"d":"0.7%"},{"v":0.006,"d":"0.6%"},{"v":0.0055,"d":"0.6%"},{"v":0.004999999999999999,"d":"0.5%"},{"v":0.004,"d":"0.4%"}]
[8,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,9,-1)","v":{"v":0.1,"d":"10.0%"}},{"$nulls":3},{"v":259746,"d":"259,746 "},{"$nulls":14},{"v":0.09,"d":"9.0%"},{"v":0.07,"d":"7.0%"},{"v":0.11,"d":"11.0%"},{"v":0.11,"d":"11.0%"},{"v":0.1,"d":"10.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.075,"d":"7.5%"},{"v":0.07,"d":"7.0%"},{"v":0.067,"d":"6.7%"},{"v":0.06389468421052631,"d":"6.4%"},{"v":0.0579447342105263,"d":"5.8%"},{"v":0.0521351627819549,"d":"5.2%"},{"v":0.047453344600136706,"d":"4.7%"},{"v":0.03588817068709324,"d":"3.6%"},{"v":0.0284298373537599,"d":"2.8%"},{"v":0.021029837353759878,"d":"2.1%"},{"v":0.015683645046067583,"d":"1.6%"},{"v":0.014492701576282015,"d":"1.4%"},{"v":0.013192651576282018,"d":"1.3%"},{"v":0.011795291970370667,"d":"1.2%"},{"v":0.01,"d":"1.0%"},{"v":0.009,"d":"0.9%"},{"v":0.008,"d":"0.8%"},{"v":0.007,"d":"0.7%"},{"$f":"+AT34-0.05%","v":{"v":0.006500000000000001,"d":"0.7%"}},{"v":0.005,"d":"0.5%"},{"v":0.004,"d":"0.4%"}]
[9,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,10,-1)","v":{"v":0.09,"d":"9.0%"}},{"$nulls":3},{"v":233771,"d":"233,771 "},{"$nulls":15},{"v":0.07,"d":"7.0%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.075,"d":"7.5%"},{"v":0.07,"d":"7.0%"},{"v":0.069,"d":"6.9%"},{"v":0.06589468421052631,"d":"6.6%"},{"v":0.0629447342105263,"d":"6.3%"},{"v":0.0571351627819549,"d":"5.7%"},{"v":0.05145334460013671,"d":"5.1%"},{"v":0.046888170687093236,"d":"4.7%"},{"v":0.035429837353759895,"d":"3.5%"},{"v":0.028029837353759884,"d":"2.8%"},{"v":0.02068364504606758,"d":"2.1%"},{"v":0.015387385786808325,"d":"1.5%"},{"v":0.014242701576282008,"d":"1.4%"},{"v":0.012985720541799266,"d":"1.3%"},{"v":0.011,"d":"1.1%"},{"v":0.01,"d":"1.0%"},{"v":0.009000000000000001,"d":"0.9%"},{"v":0.008,"d":"0.8%"},{"v":0.007,"d":"0.7%"},{"v":0.006,"d":"0.6%"},{"v":0.006,"d":"0.6%"}]
[10,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,11,-1)","v":{"v":0.08,"d":"8.0%"}},{"$nulls":3},{"v":207797,"d":"207,797 "},{"$nulls":16},{"v":0.1,"d":"10.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.07,"d":"7.0%"},{"v":0.075,"d":"7.5%"},{"v":0.07,"d":"7.0%"},{"v":0.069,"d":"6.9%"},{"v":0.06789468421052632,"d":"6.8%"},{"v":0.06494473421052631,"d":"6.5%"},{"v":0.062135162781954904,"d":"6.2%"},{"v":0.05645334460013671,"d":"5.6%"},{"v":0.05088817068709324,"d":"5.1%"},{"v":0.04642983735375989,"d":"4.6%"},{"v":0.035029837353759884,"d":"3.5%"},{"v":0.027683645046067587,"d":"2.8%"},{"v":0.02038738578680832,"d":"2.0%"},{"v":0.015137385786808316,"d":"1.5%"},{"v":0.014035770541799256,"d":"1.4%"},{"v":0.012,"d":"1.2%"},{"v":0.011,"d":"1.1%"},{"v":0.009999999999999998,"d":"1.0%"},{"v":0.008999999999999998,"d":"0.9%"},{"v":0.008,"d":"0.8%"},{"v":0.007,"d":"0.7%"},{"v":0.007,"d":"0.7%"}]
[11,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,12,-1)","v":{"v":0.07,"d":"7.0%"}},{"$nulls":3},{"v":181822,"d":"181,822 "},{"$nulls":17},{"v":0.06,"d":"6.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.075,"d":"7.5%"},{"v":0.07,"d":"7.0%"},{"v":0.069,"d":"6.9%"},{"v":0.06789468421052632,"d":"6.8%"},{"v":0.06694473421052631,"d":"6.7%"},{"v":0.0641351627819549,"d":"6.4%"},{"v":0.06145334460013671,"d":"6.1%"},{"v":0.05588817068709324,"d":"5.6%"},{"v":0.050429837353759895,"d":"5.0%"},{"v":0.04602983735375988,"d":"4.6%"},{"v":0.034683645046067586,"d":"3.5%"},{"v":0.027387385786808327,"d":"2.7%"},{"v":0.020137385786808314,"d":"2.0%"},{"v":0.014930454752325564,"d":"1.5%"},{"v":0.013,"d":"1.3%"},{"v":0.012,"d":"1.2%"},{"v":0.011,"d":"1.1%"},{"v":0.009999999999999998,"d":"1.0%"},{"v":0.009,"d":"0.9%"},{"v":0.008,"d":"0.8%"},{"v":0.008,"d":"0.8%"}]
[12,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,13,-1)","v":{"v":0.09,"d":"9.0%"}},{"$nulls":3},{"v":233771,"d":"233,771 "},{"$nulls":18},{"v":0.09,"d":"9.0%"},{"v":0.055,"d":"5.5%"},{"v":0.055,"d":"5.5%"},{"v":0.065,"d":"6.5%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.066,"d":"6.6%"},{"v":0.06789468421052632,"d":"6.8%"},{"v":0.06694473421052631,"d":"6.7%"},{"v":0.0661351627819549,"d":"6.6%"},{"v":0.06345334460013671,"d":"6.3%"},{"v":0.06088817068709324,"d":"6.1%"},{"v":0.05542983735375989,"d":"5.5%"},{"v":0.05002983735375988,"d":"5.0%"},{"v":0.04568364504606758,"d":"4.6%"},{"v":0.034387385786808326,"d":"3.4%"},{"v":0.02713738578680832,"d":"2.7%"},{"v":0.019930454752325563,"d":"2.0%"},{"v":0.018,"d":"1.8%"},{"v":0.017,"d":"1.7%"},{"v":0.016,"d":"1.6%"},{"v":0.015,"d":"1.5%"},{"v":0.014,"d":"1.4%"},{"v":0.013,"d":"1.3%"},{"v":0.012,"d":"1.2%"}]
[13,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,14,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":19},{"v":0.085,"d":"8.5%"},{"v":0.05,"d":"5.0%"},{"v":0.06,"d":"6.0%"},{"v":0.065,"d":"6.5%"},{"v":0.06,"d":"6.0%"},{"v":0.061,"d":"6.1%"},{"v":0.06489468421052631,"d":"6.5%"},{"v":0.06694473421052631,"d":"6.7%"},{"v":0.0661351627819549,"d":"6.6%"},{"v":0.06545334460013671,"d":"6.5%"},{"v":0.06288817068709325,"d":"6.3%"},{"v":0.060429837353759897,"d":"6.0%"},{"v":0.05502983735375988,"d":"5.5%"},{"v":0.049683645046067586,"d":"5.0%"},{"v":0.04538738578680832,"d":"4.5%"},{"v":0.03413738578680832,"d":"3.4%"},{"v":0.02693045475232557,"d":"2.7%"},{"v":0.025,"d":"2.5%"},{"v":0.024,"d":"2.4%"},{"v":0.023,"d":"2.3%"},{"v":0.022,"d":"2.2%"},{"v":0.021,"d":"2.1%"},{"v":0.02,"d":"2.0%"},{"v":0.02,"d":"2.0%"}]
[14,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,15,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":20},{"v":0.045,"d":"4.5%"},{"v":0.035,"d":"3.5%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.057,"d":"5.7%"},{"v":0.05989468421052631,"d":"6.0%"},{"v":0.06394473421052631,"d":"6.4%"},{"v":0.0661351627819549,"d":"6.6%"},{"v":0.06545334460013671,"d":"6.5%"},{"v":0.06488817068709325,"d":"6.5%"},{"v":0.062429837353759905,"d":"6.2%"},{"v":0.060029837353759885,"d":"6.0%"},{"v":0.05468364504606758,"d":"5.5%"},{"v":0.049387385786808326,"d":"4.9%"},{"v":0.045137385786808315,"d":"4.5%"},{"v":0.03393045475232557,"d":"3.4%"},{"v":0.034,"d":"3.4%"},{"v":0.033,"d":"3.3%"},{"v":0.032,"d":"3.2%"},{"v":0.031,"d":"3.1%"},{"v":0.03,"d":"3.0%"},{"v":0.029,"d":"2.9%"},{"v":0.026,"d":"2.6%"}]
[15,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,16,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":21},{"v":0.02,"d":"2.0%"},{"v":0.06,"d":"6.0%"},{"v":0.055,"d":"5.5%"},{"v":0.053,"d":"5.3%"},{"v":0.05589468421052631,"d":"5.6%"},{"v":0.0589447342105263,"d":"5.9%"},{"v":0.0631351627819549,"d":"6.3%"},{"v":0.06545334460013671,"d":"6.5%"},{"v":0.06488817068709325,"d":"6.5%"},{"v":0.06442983735375991,"d":"6.4%"},{"v":0.062029837353759894,"d":"6.2%"},{"v":0.05968364504606759,"d":"6.0%"},{"v":0.05438738578680832,"d":"5.4%"},{"v":0.04913738578680832,"d":"4.9%"},{"v":0.044930454752325565,"d":"4.5%"},{"v":0.044,"d":"4.4%"},{"v":0.043,"d":"4.3%"},{"v":0.041999999999999996,"d":"4.2%"},{"v":0.040999999999999995,"d":"4.1%"},{"v":0.04,"d":"4.0%"},{"v":0.039,"d":"3.9%"},{"v":0.037,"d":"3.7%"}]
[16,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,17,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":22},{"v":0.075,"d":"7.5%"},{"v":0.05,"d":"5.0%"},{"v":0.043,"d":"4.3%"},{"v":0.05189468421052631,"d":"5.2%"},{"v":0.05494473421052631,"d":"5.5%"},{"v":0.0581351627819549,"d":"5.8%"},{"v":0.062453344600136705,"d":"6.2%"},{"v":0.06488817068709325,"d":"6.5%"},{"v":0.06442983735375991,"d":"6.4%"},{"v":0.0640298373537599,"d":"6.4%"},{"v":0.061683645046067596,"d":"6.2%"},{"v":0.05938738578680833,"d":"5.9%"},{"v":0.054137385786808316,"d":"5.4%"},{"v":0.04893045475232557,"d":"4.9%"},{"v":0.048,"d":"4.8%"},{"v":0.047,"d":"4.7%"},{"v":0.046,"d":"4.6%"},{"v":0.045,"d":"4.5%"},{"v":0.044,"d":"4.4%"},{"v":0.043,"d":"4.3%"},{"v":0.041,"d":"4.1%"}]
[17,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,18,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":23},{"v":0.075,"d":"7.5%"},{"v":0.045,"d":"4.5%"},{"v":0.041894684210526306,"d":"4.2%"},{"v":0.0509447342105263,"d":"5.1%"},{"v":0.054135162781954904,"d":"5.4%"},{"v":0.05745334460013671,"d":"5.7%"},{"v":0.061888170687093236,"d":"6.2%"},{"v":0.06442983735375991,"d":"6.4%"},{"v":0.0640298373537599,"d":"6.4%"},{"v":0.0636836450460676,"d":"6.4%"},{"v":0.061387385786808336,"d":"6.1%"},{"v":0.05913738578680832,"d":"5.9%"},{"v":0.053930454752325566,"d":"5.4%"},{"v":0.053,"d":"5.3%"},{"v":0.052,"d":"5.2%"},{"v":0.051,"d":"5.1%"},{"v":0.049999999999999996,"d":"5.0%"},{"v":0.049,"d":"4.9%"},{"v":0.048,"d":"4.8%"},{"v":0.047,"d":"4.7%"}]
[18,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,19,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":24},{"v":0.071,"d":"7.1%"},{"v":0.04389468421052631,"d":"4.4%"},{"v":0.0409447342105263,"d":"4.1%"},{"v":0.0501351627819549,"d":"5.0%"},{"v":0.05345334460013671,"d":"5.3%"},{"v":0.05688817068709324,"d":"5.7%"},{"v":0.06142983735375989,"d":"6.1%"},{"v":0.0640298373537599,"d":"6.4%"},{"v":0.0636836450460676,"d":"6.4%"},{"v":0.06338738578680835,"d":"6.3%"},{"v":0.06113738578680833,"d":"6.1%"},{"v":0.05893045475232557,"d":"5.9%"},{"v":0.056,"d":"5.6%"},{"v":0.055,"d":"5.5%"},{"v":0.054,"d":"5.4%"},{"v":0.053,"d":"5.3%"},{"v":0.052,"d":"5.2%"},{"v":0.051,"d":"5.1%"},{"v":0.05,"d":"5.0%"}]
[19,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,20,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":25},{"v":0.0698946842105263,"d":"7.0%"},{"v":0.0429447342105263,"d":"4.3%"},{"v":0.0401351627819549,"d":"4.0%"},{"v":0.04945334460013671,"d":"4.9%"},{"v":0.05288817068709324,"d":"5.3%"},{"v":0.05642983735375989,"d":"5.6%"},{"v":0.06102983735375988,"d":"6.1%"},{"v":0.0636836450460676,"d":"6.4%"},{"v":0.06338738578680835,"d":"6.3%"},{"v":0.06313738578680833,"d":"6.3%"},{"v":0.06093045475232558,"d":"6.1%"},{"v":0.059,"d":"5.9%"},{"v":0.057999999999999996,"d":"5.8%"},{"v":0.056999999999999995,"d":"5.7%"},{"v":0.055999999999999994,"d":"5.6%"},{"v":0.055,"d":"5.5%"},{"v":0.054,"d":"5.4%"},{"v":0.052,"d":"5.2%"}]
[20,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,21,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":26},{"v":0.0689447342105263,"d":"6.9%"},{"v":0.0421351627819549,"d":"4.2%"},{"v":0.039453344600136706,"d":"3.9%"},{"v":0.04888817068709324,"d":"4.9%"},{"v":0.052429837353759896,"d":"5.2%"},{"v":0.05602983735375988,"d":"5.6%"},{"v":0.06068364504606758,"d":"6.1%"},{"v":0.06338738578680835,"d":"6.3%"},{"v":0.06313738578680833,"d":"6.3%"},{"v":0.06293045475232557,"d":"6.3%"},{"v":0.061,"d":"6.1%"},{"v":0.06,"d":"6.0%"},{"$f":"+AR46-0.1%","v":{"v":0.059,"d":"5.9%"}},{"v":0.059,"d":"5.9%"},{"v":0.058,"d":"5.8%"},{"v":0.057,"d":"5.7%"},{"v":0.055,"d":"5.5%"}]
[21,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,22,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":27},{"v":0.06813516278195489,"d":"6.8%"},{"v":0.04145334460013671,"d":"4.1%"},{"v":0.038888170687093236,"d":"3.9%"},{"v":0.04842983735375989,"d":"4.8%"},{"v":0.052029837353759885,"d":"5.2%"},{"v":0.055683645046067584,"d":"5.6%"},{"v":0.06038738578680832,"d":"6.0%"},{"v":0.06313738578680833,"d":"6.3%"},{"v":0.06293045475232557,"d":"6.3%"},{"v":0.061,"d":"6.1%"},{"v":0.06,"d":"6.0%"},{"v":0.059,"d":"5.9%"},{"v":0.059,"d":"5.9%"},{"v":0.058,"d":"5.8%"},{"v":0.057,"d":"5.7%"},{"v":0.055,"d":"5.5%"}]
[22,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,23,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":28},{"v":0.0674533446001367,"d":"6.7%"},{"v":0.04088817068709324,"d":"4.1%"},{"v":0.03842983735375989,"d":"3.8%"},{"v":0.04802983735375988,"d":"4.8%"},{"v":0.05168364504606759,"d":"5.2%"},{"v":0.055387385786808324,"d":"5.5%"},{"v":0.060137385786808314,"d":"6.0%"},{"v":0.06293045475232557,"d":"6.3%"},{"v":0.061,"d":"6.1%"},{"v":0.06,"d":"6.0%"},{"v":0.059,"d":"5.9%"},{"$f":"+AS48-0.1%","v":{"v":0.057999999999999996,"d":"5.8%"}},{"v":0.057,"d":"5.7%"},{"v":0.056,"d":"5.6%"},{"v":0.055,"d":"5.5%"}]
[23,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,24,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":29},{"v":0.06688817068709324,"d":"6.7%"},{"v":0.04042983735375989,"d":"4.0%"},{"v":0.03802983735375988,"d":"3.8%"},{"v":0.047683645046067584,"d":"4.8%"},{"v":0.05138738578680833,"d":"5.1%"},{"v":0.05513738578680832,"d":"5.5%"},{"v":0.059930454752325564,"d":"6.0%"},{"v":0.058,"d":"5.8%"},{"v":0.057,"d":"5.7%"},{"v":0.056,"d":"5.6%"},{"v":0.056,"d":"5.6%"},{"v":0.055,"d":"5.5%"},{"v":0.054,"d":"5.4%"},{"v":0.053,"d":"5.3%"}]
[24,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,25,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":30},{"v":0.0664298373537599,"d":"6.6%"},{"v":0.04002983735375988,"d":"4.0%"},{"v":0.03768364504606758,"d":"3.8%"},{"v":0.047387385786808324,"d":"4.7%"},{"v":0.05113738578680832,"d":"5.1%"},{"v":0.054930454752325567,"d":"5.5%"},{"v":0.053,"d":"5.3%"},{"v":0.052,"d":"5.2%"},{"v":0.051,"d":"5.1%"},{"v":0.051,"d":"5.1%"},{"v":0.05,"d":"5.0%"},{"v":0.049,"d":"4.9%"},{"v":0.048,"d":"4.8%"}]
[25,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,26,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":31},{"v":0.06602983735375989,"d":"6.6%"},{"v":0.039683645046067584,"d":"4.0%"},{"v":0.03738738578680832,"d":"3.7%"},{"v":0.04713738578680832,"d":"4.7%"},{"v":0.05093045475232557,"d":"5.1%"},{"v":0.049,"d":"4.9%"},{"v":0.048,"d":"4.8%"},{"v":0.047,"d":"4.7%"},{"v":0.047,"d":"4.7%"},{"$f":"+AT51-0.05%","v":{"v":0.0465,"d":"4.7%"}},{"v":0.045,"d":"4.5%"},{"$f":"+AV51-0.05%","v":{"v":0.0445,"d":"4.5%"}}]
[26,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,27,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":32},{"v":0.06568364504606759,"d":"6.6%"},{"v":0.039387385786808324,"d":"3.9%"},{"v":0.037137385786808315,"d":"3.7%"},{"v":0.046930454752325566,"d":"4.7%"},{"v":0.046,"d":"4.6%"},{"v":0.045,"d":"4.5%"},{"v":0.044,"d":"4.4%"},{"v":0.044,"d":"4.4%"},{"v":0.0435,"d":"4.4%"},{"v":0.042,"d":"4.2%"},{"v":0.0415,"d":"4.2%"}]
[27,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,28,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":33},{"v":0.06538738578680833,"d":"6.5%"},{"v":0.03913738578680832,"d":"3.9%"},{"v":0.036930454752325564,"d":"3.7%"},{"v":0.036,"d":"3.6%"},{"v":0.035,"d":"3.5%"},{"v":0.034,"d":"3.4%"},{"$f":"+AS53-0.1%","v":{"v":0.033,"d":"3.3%"}},{"v":0.0325,"d":"3.3%"},{"v":0.031,"d":"3.1%"},{"v":0.0305,"d":"3.1%"}]
[28,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,29,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":34},{"v":0.06513738578680832,"d":"6.5%"},{"v":0.038930454752325566,"d":"3.9%"},{"v":0.038,"d":"3.8%"},{"v":0.037,"d":"3.7%"},{"v":0.036,"d":"3.6%"},{"$f":"+AS54-0.1%","v":{"v":0.034999999999999996,"d":"3.5%"}},{"v":0.034499999999999996,"d":"3.5%"},{"v":0.033,"d":"3.3%"},{"v":0.0325,"d":"3.3%"}]
[29,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,30,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":35},{"v":0.06493045475232556,"d":"6.5%"},{"v":0.036,"d":"3.6%"},{"v":0.035,"d":"3.5%"},{"v":0.034,"d":"3.4%"},{"$f":"+AS55-0.1%","v":{"v":0.033,"d":"3.3%"}},{"v":0.0325,"d":"3.3%"},{"$f":"+AU55-0.05%","v":{"v":0.032,"d":"3.2%"}},{"v":0.0315,"d":"3.2%"}]
[30,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,31,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":36},{"v":0.064,"d":"6.4%"},{"v":0.032,"d":"3.2%"},{"v":0.031,"d":"3.1%"},{"$f":"+AS56-0.1%","v":{"v":0.03,"d":"3.0%"}},{"v":0.0295,"d":"3.0%"},{"$f":"+AU56-0.05%","v":{"v":0.028999999999999998,"d":"2.9%"}},{"v":0.028499999999999998,"d":"2.9%"}]
[31,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,32,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":37},{"v":0.061,"d":"6.1%"},{"v":0.03,"d":"3.0%"},{"$f":"+AS57-0.1%","v":{"v":0.028999999999999998,"d":"2.9%"}},{"v":0.028,"d":"2.8%"},{"v":0.028,"d":"2.8%"},{"v":0.028,"d":"2.8%"}]
[32,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,33,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":38},{"v":0.061,"d":"6.1%"},{"v":0.026,"d":"2.6%"},{"v":0.025,"d":"2.5%"},{"v":0.025,"d":"2.5%"},{"v":0.025,"d":"2.5%"}]
[33,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,34,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":39},{"v":0.06,"d":"6.0%"},{"v":0.026,"d":"2.6%"},{"v":0.026,"d":"2.6%"},{"v":0.026,"d":"2.6%"}]
[34,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,35,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":40},{"v":0.059,"d":"5.9%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"}]
[35,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,36,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":41},{"v":0.057,"d":"5.7%"},{"v":0.03,"d":"3.0%"}]
[36,{"$f":"HLOOKUP($G$21,$M$26:$AW$64,37,-1)","v":{"v":0,"d":"0.0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":42},{"v":0.055,"d":"5.5%"}]
[{"$nulls":31},0]
[null,{"$f":"SUM(B27:B62)","v":{"v":0.9999999999999999,"d":"100%"}},{"$nulls":3},{"$f":"SUM(F27:F62)","v":{"v":2597458,"d":"2,597,458 "}},{"$nulls":6},{"$f":"SUM(M27:M37)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1.0000000000000002,"d":"100%"},{"v":0.9999999999999999,"d":"100%"},{"v":0.9999999999999998,"d":"100%"},{"$f":"SUM(Y27:Y39)","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUM(Z27:Z42)","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUM(AA27:AA42)","v":{"v":1,"d":"100%"}},{"$f":"SUM(AB27:AB44)","v":{"v":1,"d":"100%"}},{"$f":"SUM(AC27:AC44)","v":{"v":1,"d":"100%"}},{"$f":"SUM(AD27:AD44)","v":{"v":1.0000000000000004,"d":"100%"}},{"$f":"SUM(AE27:AE44)","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUM(AF27:AF56)","v":{"v":0.9999990000000001,"d":"100%"}},{"v":0.9999999999999996,"d":"100%"},{"v":0.9999990000000003,"d":"100%"},{"v":0.9999990000000004,"d":"100%"},{"v":1.0000000000000007,"d":"100%"},{"v":1.0000000000000004,"d":"100%"},{"v":0.9999999999999997,"d":"100%"},{"v":0.9999990000000002,"d":"100%"},{"v":1.0000000000000002,"d":"100%"},{"v":0.9999999999999998,"d":"100%"},{"v":0.9999990000000003,"d":"100%"},{"v":1.0000000000000002,"d":"100.0%"},{"$f":"SUM(AR27:AR57)","v":{"v":1.0000000000000004,"d":"100.0%"}},{"$f":"SUM(AS27:AS58)","v":{"v":1.0000000000000002,"d":"100.0%"}},{"$f":"SUM(AT27:AT59)","v":{"v":1.0000000000000002,"d":"100.0%"}},{"$f":"SUM(AU27:AU60)","v":{"v":1,"d":"100.00%"}},{"$f":"SUM(AV27:AV61)","v":{"v":1.0000000000000004,"d":"100.00%"}},{"$f":"SUM(AW27:AW62)","v":{"v":1,"d":"100.00%"}}]
[]
[null,"Landscaping",{"$nulls":3},{"$f":"+#REF!","v":{"$error":"#REF!"}}]
[]
[null,"Total",{"$nulls":3},{"$f":"SUM(F64:F66)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,"1997/98 Allowances"]
[]
[null,"Management","GN",{"$nulls":8}," p.u."]
[]
[null,"Maintenance","RH",{"$nulls":8}," p.u."]
[]
[null,"MRP at  Jan 1998","Disbursements",null,"@",null,{"$f":"D79*F79","v":{"v":0,"d":"0.00"}}]
[null,null,"Structural engineer",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Mechanical/electrical engineer",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Landscape architect",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},{"$f":"SUM(D79:D85)","v":0},null,null,{"$f":"SUM(G79:G85)","v":{"v":0,"d":"0.00"}},"/",{"$f":"D86","v":0},"units",{"$f":"+G86/I86","v":{"$error":"#DIV/0!"}}," p.u."]
[{"$nulls":15},"start month"]
[]
[{"$nulls":14},"month",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]
[{"$nulls":14},1,{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},2,{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},3,{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},4,{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},5,{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},6,{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},7,{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},8,{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},9,{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},10,{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},11,{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},12,{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},13,{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},15,{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},16,{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},17,{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},18,{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},19,{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},20,{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},21,{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},22,{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},23,{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},24,{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},25,{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},26,{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},27,{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},28,{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},29,{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},30,{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},31,{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},32,{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},33,{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},34,{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},35,{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},36,{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},37,{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},38,{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},39,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},40,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},41,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},42,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},43,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},44,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0,0]
[{"$nulls":14},45,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0,0]
[{"$nulls":14},46,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0,0]
[{"$nulls":14},47,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0,0]
[{"$nulls":14},48,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0,0]
[{"$nulls":14},49,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0,0]
[{"$nulls":14},50,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0,0]
[{"$nulls":14},51,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0,0]
[{"$nulls":14},52,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},53,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},54,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},55,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},56,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},57,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},58,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},59,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},60,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},61,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},62,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":14},63,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}},0]
[{"$nulls":37},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}},{"$f":"$F$27","v":{"v":103898,"d":"103,898 "}}]
[{"$nulls":38},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$28","v":{"v":155847,"d":"155,847 "}}]
[{"$nulls":39},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$29","v":{"v":207797,"d":"207,797 "}}]
[{"$nulls":40},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$30","v":{"v":233771,"d":"233,771 "}}]
[{"$nulls":41},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$31","v":{"v":259746,"d":"259,746 "}}]
[{"$nulls":42},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$32","v":{"v":259746,"d":"259,746 "}}]
[{"$nulls":43},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}},{"$f":"$F$33","v":{"v":259746,"d":"259,746 "}}]
[{"$nulls":44},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$34","v":{"v":259746,"d":"259,746 "}}]
[{"$nulls":45},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$62","v":{"v":0,"d":"0 "}},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}},{"$f":"$F$35","v":{"v":233771,"d":"233,771 "}}]
[{"$nulls":46},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$63","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}},{"$f":"$F$36","v":{"v":207797,"d":"207,797 "}}]
[{"$nulls":47},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}},{"$f":"$F$37","v":{"v":181822,"d":"181,822 "}}]
[{"$nulls":48},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}},{"$f":"$F$38","v":{"v":233771,"d":"233,771 "}}]
[{"$nulls":49},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}},{"$f":"$F$39","v":{"v":0,"d":"0 "}}]
[{"$nulls":50},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}},{"$f":"$F$40","v":{"v":0,"d":"0 "}}]
[{"$nulls":51},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}},{"$f":"$F$41","v":{"v":0,"d":"0 "}}]
[{"$nulls":52},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}},{"$f":"$F$42","v":{"v":0,"d":"0 "}}]
[{"$nulls":53},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}},{"$f":"$F$43","v":{"v":0,"d":"0 "}}]
[{"$nulls":54},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}},{"$f":"$F$44","v":{"v":0,"d":"0 "}}]
[{"$nulls":55},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}},{"$f":"$F$45","v":{"v":0,"d":"0 "}}]
[{"$nulls":56},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}},{"$f":"$F$46","v":{"v":0,"d":"0 "}}]
[{"$nulls":57},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}},{"$f":"$F$47","v":{"v":0,"d":"0 "}}]
[{"$nulls":58},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}},{"$f":"$F$48","v":{"v":0,"d":"0 "}}]
[{"$nulls":59},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}},{"$f":"$F$49","v":{"v":0,"d":"0 "}}]
[{"$nulls":60},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}},{"$f":"$F$50","v":{"v":0,"d":"0 "}}]
[{"$nulls":61},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}},{"$f":"$F$51","v":{"v":0,"d":"0 "}}]
[{"$nulls":62},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}},{"$f":"$F$52","v":{"v":0,"d":"0 "}}]
[{"$nulls":63},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}},{"$f":"$F$53","v":{"v":0,"d":"0 "}}]
[{"$nulls":64},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}},{"$f":"$F$54","v":{"v":0,"d":"0 "}}]
[{"$nulls":65},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$55","v":{"v":0,"d":"0 "}}]
[{"$nulls":66},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}},{"$f":"$F$56","v":{"v":0,"d":"0 "}}]
[{"$nulls":67},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}},{"$f":"$F$57","v":{"v":0,"d":"0 "}}]
[{"$nulls":68},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}},{"$f":"$F$58","v":{"v":0,"d":"0 "}}]
[{"$nulls":69},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}},{"$f":"$F$59","v":{"v":0,"d":"0 "}}]
[{"$nulls":70},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}},{"$f":"$F$60","v":{"v":0,"d":"0 "}}]
[{"$nulls":71},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$61","v":{"v":0,"d":"0 "}}]
[{"$nulls":72},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":73},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":74},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":75},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":76},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":77},{"v":0,"d":"0 "}]
[]
[]
[null,"WORKS SUM PAYMENTS SCHEDULE"]
[]
[]
[null,"WORKS SUM inc. D & B",{"$nulls":3},{"$f":"IF('Project Information'!C13=\"New Build OTS & WO\",C5,0)","v":{"v":0,"d":"£0"}},{"$nulls":3},"VAT",{"$f":"+C150","v":{"v":0,"d":"£0"}}]
[null,"CONTRACT TERM",{"$nulls":3},{"$f":"'Project Information'!C33/4.3333333","v":{"v":12.03296712552832,"d":"12"}}]
[null,"START MONTH",{"$nulls":3},{"$f":"MONTH('Project Information'!C27)","v":4}]
[]
["MONTH",{"$nulls":4},"WORKS SUM",{"$nulls":4},"VAT"]
[null,"%",{"$nulls":3},"£",{"$nulls":4},"£"]
[{"$nulls":12},0,1,2,3,{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":13,"d":"13 "},{"v":14,"d":"14 "},{"v":15,"d":"15 "},{"v":16,"d":"16 "},{"v":17,"d":"17 "},{"v":18,"d":"18 "},19,{"v":20,"d":"20 "},21,{"v":22,"d":"22 "},{"v":23,"d":"23 "},24,{"v":25,"d":"25 "},26,{"v":27,"d":"27 "},{"v":28,"d":"28 "},29,{"v":30,"d":"30 "}]
[1,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,2,-1)","v":{"v":0.04,"d":"4%"}},{"$nulls":3},{"$f":"+B205*$F$198","v":{"v":0,"d":"0 "}},{"$nulls":4},{"$f":"ROUND(+$B205*$K$20,0)","v":{"v":0,"d":"0 "}},null,{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.5,"d":"50%"},{"v":0.34,"d":"34%"},{"v":0.2,"d":"20.0%"},{"v":0.15,"d":"15.0%"},{"v":0.1,"d":"10.0%"},{"v":0.1,"d":"10.0%"},{"v":0.08,"d":"8.0%"},{"v":0.06,"d":"6.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.04,"d":"4.0%"},{"v":0.04,"d":"4.0%"},{"v":0.04,"d":"4.0%"},{"v":0.04,"d":"4.0%"},{"v":0.03,"d":"3.0%"},{"v":0.03,"d":"3.0%"},{"v":0.026,"d":"2.6%"},{"v":0.019894684210526307,"d":"2.0%"},{"v":0.018050049999999995,"d":"1.8%"},{"v":0.0161904285714286,"d":"1.6%"},{"v":0.014318181818181806,"d":"1.4%"},{"v":0.012434826086956532,"d":"1.2%"},{"v":0.010541666666666656,"d":"1.1%"},{"v":9.599999999999987E-3,"d":"1.0%"},{"v":0.008653807692307704,"d":"0.9%"},{"v":0.007703740740740742,"d":"0.8%"},{"v":0.006749999999999992,"d":"0.7%"},{"v":0.005793068965517248,"d":"0.6%"}]
[2,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,3,-1)","v":{"v":0.06,"d":"6%"}},{"$nulls":3},{"$f":"+B206*$F$198","v":{"v":0,"d":"0 "}},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},{"v":0.5,"d":"50%"},{"v":0.33,"d":"33%"},{"v":0.34,"d":"34.0%"},{"v":0.24,"d":"24.0%"},{"v":0.17,"d":"17.0%"},{"v":0.14,"d":"14.0%"},{"v":0.12,"d":"12.0%"},{"v":0.1,"d":"10.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.05,"d":"5.0%"},{"v":0.05,"d":"5.0%"},{"v":0.04,"d":"4.0%"},{"v":0.035,"d":"3.5%"},{"v":0.033,"d":"3.3%"},{"v":0.024894684210526305,"d":"2.5%"},{"v":0.018944734210526303,"d":"1.9%"},{"v":0.01724047857142859,"d":"1.7%"},{"v":0.015508610389610405,"d":"1.6%"},{"v":0.013753007905138339,"d":"1.4%"},{"v":0.011976492753623188,"d":"1.2%"},{"v":0.010141666666666643,"d":"1.0%"},{"v":0.009253807692307691,"d":"0.9%"},{"v":0.008357548433048445,"d":"0.8%"},{"v":0.007453740740740734,"d":"0.7%"},{"v":0.00654306896551724,"d":"0.7%"}]
[3,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,4,-1)","v":{"v":0.08,"d":"8%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":4},{"v":0.33,"d":"33%"},{"v":0.29,"d":"29.0%"},{"v":0.27,"d":"27.0%"},{"v":0.2,"d":"20.0%"},{"v":0.17,"d":"17.0%"},{"v":0.15,"d":"15.0%"},{"v":0.13,"d":"13.0%"},{"v":0.1,"d":"10.0%"},{"v":0.1,"d":"10.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.07,"d":"7.0%"},{"v":0.045,"d":"4.5%"},{"v":0.04,"d":"4.0%"},{"v":0.04,"d":"4.0%"},{"v":0.03189468421052631,"d":"3.2%"},{"v":0.0239447342105263,"d":"2.4%"},{"v":0.0181351627819549,"d":"1.8%"},{"v":0.016558660389610395,"d":"1.7%"},{"v":0.014943436476566938,"d":"1.5%"},{"v":0.013294674571804995,"d":"1.3%"},{"v":0.011576492753623175,"d":"1.2%"},{"v":9.795474358974347E-3,"d":"1.0%"},{"v":0.008957548433048433,"d":"0.9%"},{"v":0.008107548433048437,"d":"0.8%"},{"v":0.007246809706257982,"d":"0.7%"}]
[4,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,5,-1)","v":{"v":0.09,"d":"9%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":5},{"v":0.17,"d":"17.0%"},{"v":0.21,"d":"21.0%"},{"v":0.2,"d":"20.0%"},{"v":0.17,"d":"17.0%"},{"v":0.15,"d":"15.0%"},{"v":0.15,"d":"15.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.09,"d":"9.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.06,"d":"6.0%"},{"v":0.055,"d":"5.5%"},{"v":0.051,"d":"5.1%"},{"v":0.03889468421052631,"d":"3.9%"},{"v":0.030944734210526306,"d":"3.1%"},{"v":0.023135162781954897,"d":"2.3%"},{"v":0.017453344600136707,"d":"1.7%"},{"v":0.015993486476566926,"d":"1.6%"},{"v":0.014485103143233594,"d":"1.4%"},{"v":0.012894674571804982,"d":"1.3%"},{"v":0.01123030044593088,"d":"1.1%"},{"v":0.009499215099715089,"d":"0.9%"},{"v":8.707548433048426E-3,"d":"0.9%"},{"v":0.007900617398565684,"d":"0.8%"}]
[5,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,6,-1)","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":6},{"v":0.13,"d":"13.0%"},{"v":0.17,"d":"17.0%"},{"v":0.16,"d":"16.0%"},{"v":0.15,"d":"15.0%"},{"v":0.16,"d":"16.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.1,"d":"10.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.08,"d":"8.0%"},{"v":0.065,"d":"6.5%"},{"v":0.06,"d":"6.0%"},{"v":0.055,"d":"5.5%"},{"v":0.049894684210526306,"d":"5.0%"},{"v":0.037944734210526306,"d":"3.8%"},{"v":0.030135162781954904,"d":"3.0%"},{"v":0.022453344600136704,"d":"2.2%"},{"v":0.016888170687093237,"d":"1.7%"},{"v":0.015535153143233582,"d":"1.6%"},{"v":0.014085103143233581,"d":"1.4%"},{"v":0.012548482264112686,"d":"1.3%"},{"v":0.010934041186671621,"d":"1.1%"},{"v":0.009249215099715082,"d":"0.9%"},{"v":0.008500617398565674,"d":"0.9%"}]
[6,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,7,-1)","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":7},{"v":0.16,"d":"16.0%"},{"v":0.14,"d":"14.0%"},{"v":0.14,"d":"14.0%"},{"v":0.15,"d":"15.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.1,"d":"10.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.05389468421052631,"d":"5.4%"},{"v":0.0489447342105263,"d":"4.9%"},{"v":0.0371351627819549,"d":"3.7%"},{"v":0.02945334460013671,"d":"2.9%"},{"v":0.021888170687093235,"d":"2.2%"},{"v":0.016429837353759896,"d":"1.6%"},{"v":0.01513515314323357,"d":"1.5%"},{"v":0.013738910835541285,"d":"1.4%"},{"v":0.012252223004853428,"d":"1.2%"},{"v":0.010684041186671614,"d":"1.1%"},{"v":0.00904228406523233,"d":"0.9%"}]
[7,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,8,-1)","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":8},{"v":0.12,"d":"12.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.12,"d":"12.0%"},{"v":0.11,"d":"11.0%"},{"v":0.1,"d":"10.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.065,"d":"6.5%"},{"v":0.05889468421052631,"d":"5.9%"},{"v":0.052944734210526305,"d":"5.3%"},{"v":0.0481351627819549,"d":"4.8%"},{"v":0.03645334460013671,"d":"3.6%"},{"v":0.02888817068709324,"d":"2.9%"},{"v":0.021429837353759893,"d":"2.1%"},{"v":0.01602983735375988,"d":"1.6%"},{"v":0.014788960835541274,"d":"1.5%"},{"v":0.013442651576282027,"d":"1.3%"},{"v":0.012002223004853419,"d":"1.2%"},{"v":0.010477110152188862,"d":"1.0%"}]
[8,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,9,-1)","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":9},{"v":0.09,"d":"9.0%"},{"v":0.07,"d":"7.0%"},{"v":0.11,"d":"11.0%"},{"v":0.11,"d":"11.0%"},{"v":0.1,"d":"10.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.075,"d":"7.5%"},{"v":0.07,"d":"7.0%"},{"v":0.067,"d":"6.7%"},{"v":0.06389468421052631,"d":"6.4%"},{"v":0.0579447342105263,"d":"5.8%"},{"v":0.0521351627819549,"d":"5.2%"},{"v":0.047453344600136706,"d":"4.7%"},{"v":0.03588817068709324,"d":"3.6%"},{"v":0.0284298373537599,"d":"2.8%"},{"v":0.021029837353759878,"d":"2.1%"},{"v":0.015683645046067583,"d":"1.6%"},{"v":0.014492701576282015,"d":"1.4%"},{"v":0.013192651576282018,"d":"1.3%"},{"v":0.011795291970370667,"d":"1.2%"}]
[9,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,10,-1)","v":{"v":0.09,"d":"9%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":10},{"v":0.07,"d":"7.0%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.09,"d":"9.0%"},{"v":0.075,"d":"7.5%"},{"v":0.07,"d":"7.0%"},{"v":0.069,"d":"6.9%"},{"v":0.06589468421052631,"d":"6.6%"},{"v":0.0629447342105263,"d":"6.3%"},{"v":0.0571351627819549,"d":"5.7%"},{"v":0.05145334460013671,"d":"5.1%"},{"v":0.046888170687093236,"d":"4.7%"},{"v":0.035429837353759895,"d":"3.5%"},{"v":0.028029837353759884,"d":"2.8%"},{"v":0.02068364504606758,"d":"2.1%"},{"v":0.015387385786808325,"d":"1.5%"},{"v":0.014242701576282008,"d":"1.4%"},{"v":0.012985720541799266,"d":"1.3%"}]
[10,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,11,-1)","v":{"v":0.08,"d":"8%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":11},{"v":0.1,"d":"10.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.08,"d":"8.0%"},{"v":0.07,"d":"7.0%"},{"v":0.075,"d":"7.5%"},{"v":0.07,"d":"7.0%"},{"v":0.069,"d":"6.9%"},{"v":0.06789468421052632,"d":"6.8%"},{"v":0.06494473421052631,"d":"6.5%"},{"v":0.062135162781954904,"d":"6.2%"},{"v":0.05645334460013671,"d":"5.6%"},{"v":0.05088817068709324,"d":"5.1%"},{"v":0.04642983735375989,"d":"4.6%"},{"v":0.035029837353759884,"d":"3.5%"},{"v":0.027683645046067587,"d":"2.8%"},{"v":0.02038738578680832,"d":"2.0%"},{"v":0.015137385786808316,"d":"1.5%"},{"v":0.014035770541799256,"d":"1.4%"}]
[11,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,12,-1)","v":{"v":0.07,"d":"7%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":12},{"v":0.06,"d":"6.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.075,"d":"7.5%"},{"v":0.07,"d":"7.0%"},{"v":0.069,"d":"6.9%"},{"v":0.06789468421052632,"d":"6.8%"},{"v":0.06694473421052631,"d":"6.7%"},{"v":0.0641351627819549,"d":"6.4%"},{"v":0.06145334460013671,"d":"6.1%"},{"v":0.05588817068709324,"d":"5.6%"},{"v":0.050429837353759895,"d":"5.0%"},{"v":0.04602983735375988,"d":"4.6%"},{"v":0.034683645046067586,"d":"3.5%"},{"v":0.027387385786808327,"d":"2.7%"},{"v":0.020137385786808314,"d":"2.0%"},{"v":0.014930454752325564,"d":"1.5%"}]
[12,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,13,-1)","v":{"v":0.09,"d":"9%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":13},{"v":0.09,"d":"9.0%"},{"v":0.055,"d":"5.5%"},{"v":0.055,"d":"5.5%"},{"v":0.065,"d":"6.5%"},{"v":0.07,"d":"7.0%"},{"v":0.07,"d":"7.0%"},{"v":0.066,"d":"6.6%"},{"v":0.06789468421052632,"d":"6.8%"},{"v":0.06694473421052631,"d":"6.7%"},{"v":0.0661351627819549,"d":"6.6%"},{"v":0.06345334460013671,"d":"6.3%"},{"v":0.06088817068709324,"d":"6.1%"},{"v":0.05542983735375989,"d":"5.5%"},{"v":0.05002983735375988,"d":"5.0%"},{"v":0.04568364504606758,"d":"4.6%"},{"v":0.034387385786808326,"d":"3.4%"},{"v":0.02713738578680832,"d":"2.7%"},{"v":0.019930454752325563,"d":"2.0%"}]
[13,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,14,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":14},{"v":0.085,"d":"8.5%"},{"v":0.05,"d":"5.0%"},{"v":0.06,"d":"6.0%"},{"v":0.065,"d":"6.5%"},{"v":0.06,"d":"6.0%"},{"v":0.061,"d":"6.1%"},{"v":0.06489468421052631,"d":"6.5%"},{"v":0.06694473421052631,"d":"6.7%"},{"v":0.0661351627819549,"d":"6.6%"},{"v":0.06545334460013671,"d":"6.5%"},{"v":0.06288817068709325,"d":"6.3%"},{"v":0.060429837353759897,"d":"6.0%"},{"v":0.05502983735375988,"d":"5.5%"},{"v":0.049683645046067586,"d":"5.0%"},{"v":0.04538738578680832,"d":"4.5%"},{"v":0.03413738578680832,"d":"3.4%"},{"v":0.02693045475232557,"d":"2.7%"}]
[14,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,15,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":15},{"v":0.045,"d":"4.5%"},{"v":0.035,"d":"3.5%"},{"v":0.06,"d":"6.0%"},{"v":0.06,"d":"6.0%"},{"v":0.057,"d":"5.7%"},{"v":0.05989468421052631,"d":"6.0%"},{"v":0.06394473421052631,"d":"6.4%"},{"v":0.0661351627819549,"d":"6.6%"},{"v":0.06545334460013671,"d":"6.5%"},{"v":0.06488817068709325,"d":"6.5%"},{"v":0.062429837353759905,"d":"6.2%"},{"v":0.060029837353759885,"d":"6.0%"},{"v":0.05468364504606758,"d":"5.5%"},{"v":0.049387385786808326,"d":"4.9%"},{"v":0.045137385786808315,"d":"4.5%"},{"v":0.03393045475232557,"d":"3.4%"}]
[15,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,16,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":16},{"v":0.02,"d":"2.0%"},{"v":0.06,"d":"6.0%"},{"v":0.055,"d":"5.5%"},{"v":0.053,"d":"5.3%"},{"v":0.05589468421052631,"d":"5.6%"},{"v":0.0589447342105263,"d":"5.9%"},{"v":0.0631351627819549,"d":"6.3%"},{"v":0.06545334460013671,"d":"6.5%"},{"v":0.06488817068709325,"d":"6.5%"},{"v":0.06442983735375991,"d":"6.4%"},{"v":0.062029837353759894,"d":"6.2%"},{"v":0.05968364504606759,"d":"6.0%"},{"v":0.05438738578680832,"d":"5.4%"},{"v":0.04913738578680832,"d":"4.9%"},{"v":0.044930454752325565,"d":"4.5%"}]
[16,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,17,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":17},{"v":0.075,"d":"7.5%"},{"v":0.05,"d":"5.0%"},{"v":0.043,"d":"4.3%"},{"v":0.05189468421052631,"d":"5.2%"},{"v":0.05494473421052631,"d":"5.5%"},{"v":0.0581351627819549,"d":"5.8%"},{"v":0.062453344600136705,"d":"6.2%"},{"v":0.06488817068709325,"d":"6.5%"},{"v":0.06442983735375991,"d":"6.4%"},{"v":0.0640298373537599,"d":"6.4%"},{"v":0.061683645046067596,"d":"6.2%"},{"v":0.05938738578680833,"d":"5.9%"},{"v":0.054137385786808316,"d":"5.4%"},{"v":0.04893045475232557,"d":"4.9%"}]
[17,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,18,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":18},{"v":0.075,"d":"7.5%"},{"v":0.045,"d":"4.5%"},{"v":0.041894684210526306,"d":"4.2%"},{"v":0.0509447342105263,"d":"5.1%"},{"v":0.054135162781954904,"d":"5.4%"},{"v":0.05745334460013671,"d":"5.7%"},{"v":0.061888170687093236,"d":"6.2%"},{"v":0.06442983735375991,"d":"6.4%"},{"v":0.0640298373537599,"d":"6.4%"},{"v":0.0636836450460676,"d":"6.4%"},{"v":0.061387385786808336,"d":"6.1%"},{"v":0.05913738578680832,"d":"5.9%"},{"v":0.053930454752325566,"d":"5.4%"}]
[18,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,19,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":19},{"v":0.071,"d":"7.1%"},{"v":0.04389468421052631,"d":"4.4%"},{"v":0.0409447342105263,"d":"4.1%"},{"v":0.0501351627819549,"d":"5.0%"},{"v":0.05345334460013671,"d":"5.3%"},{"v":0.05688817068709324,"d":"5.7%"},{"v":0.06142983735375989,"d":"6.1%"},{"v":0.0640298373537599,"d":"6.4%"},{"v":0.0636836450460676,"d":"6.4%"},{"v":0.06338738578680835,"d":"6.3%"},{"v":0.06113738578680833,"d":"6.1%"},{"v":0.05893045475232557,"d":"5.9%"}]
[19,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,20,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":20},{"v":0.0698946842105263,"d":"7.0%"},{"v":0.0429447342105263,"d":"4.3%"},{"v":0.0401351627819549,"d":"4.0%"},{"v":0.04945334460013671,"d":"4.9%"},{"v":0.05288817068709324,"d":"5.3%"},{"v":0.05642983735375989,"d":"5.6%"},{"v":0.06102983735375988,"d":"6.1%"},{"v":0.0636836450460676,"d":"6.4%"},{"v":0.06338738578680835,"d":"6.3%"},{"v":0.06313738578680833,"d":"6.3%"},{"v":0.06093045475232558,"d":"6.1%"}]
[20,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,21,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":21},{"v":0.0689447342105263,"d":"6.9%"},{"v":0.0421351627819549,"d":"4.2%"},{"v":0.039453344600136706,"d":"3.9%"},{"v":0.04888817068709324,"d":"4.9%"},{"v":0.052429837353759896,"d":"5.2%"},{"v":0.05602983735375988,"d":"5.6%"},{"v":0.06068364504606758,"d":"6.1%"},{"v":0.06338738578680835,"d":"6.3%"},{"v":0.06313738578680833,"d":"6.3%"},{"v":0.06293045475232557,"d":"6.3%"}]
[21,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,22,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":22},{"v":0.06813516278195489,"d":"6.8%"},{"v":0.04145334460013671,"d":"4.1%"},{"v":0.038888170687093236,"d":"3.9%"},{"v":0.04842983735375989,"d":"4.8%"},{"v":0.052029837353759885,"d":"5.2%"},{"v":0.055683645046067584,"d":"5.6%"},{"v":0.06038738578680832,"d":"6.0%"},{"v":0.06313738578680833,"d":"6.3%"},{"v":0.06293045475232557,"d":"6.3%"}]
[22,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,23,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":23},{"v":0.0674533446001367,"d":"6.7%"},{"v":0.04088817068709324,"d":"4.1%"},{"v":0.03842983735375989,"d":"3.8%"},{"v":0.04802983735375988,"d":"4.8%"},{"v":0.05168364504606759,"d":"5.2%"},{"v":0.055387385786808324,"d":"5.5%"},{"v":0.060137385786808314,"d":"6.0%"},{"v":0.06293045475232557,"d":"6.3%"}]
[23,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,24,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":24},{"v":0.06688817068709324,"d":"6.7%"},{"v":0.04042983735375989,"d":"4.0%"},{"v":0.03802983735375988,"d":"3.8%"},{"v":0.047683645046067584,"d":"4.8%"},{"v":0.05138738578680833,"d":"5.1%"},{"v":0.05513738578680832,"d":"5.5%"},{"v":0.059930454752325564,"d":"6.0%"}]
[24,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,25,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":25},{"v":0.0664298373537599,"d":"6.6%"},{"v":0.04002983735375988,"d":"4.0%"},{"v":0.03768364504606758,"d":"3.8%"},{"v":0.047387385786808324,"d":"4.7%"},{"v":0.05113738578680832,"d":"5.1%"},{"v":0.054930454752325567,"d":"5.5%"}]
[25,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,26,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":26},{"v":0.06602983735375989,"d":"6.6%"},{"v":0.039683645046067584,"d":"4.0%"},{"v":0.03738738578680832,"d":"3.7%"},{"v":0.04713738578680832,"d":"4.7%"},{"v":0.05093045475232557,"d":"5.1%"}]
[26,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,27,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":27},{"v":0.06568364504606759,"d":"6.6%"},{"v":0.039387385786808324,"d":"3.9%"},{"v":0.037137385786808315,"d":"3.7%"},{"v":0.046930454752325566,"d":"4.7%"}]
[27,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,28,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":28},{"v":0.06538738578680833,"d":"6.5%"},{"v":0.03913738578680832,"d":"3.9%"},{"v":0.036930454752325564,"d":"3.7%"}]
[28,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,29,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":29},{"v":0.06513738578680832,"d":"6.5%"},{"v":0.038930454752325566,"d":"3.9%"}]
[29,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,30,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":30},{"v":0.06493045475232556,"d":"6.5%"}]
[30,{"$f":"HLOOKUP($F$199,$M$204:$AP$236,31,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"v":0,"d":"0 "},{"$nulls":4},{"v":0,"d":"0 "}]
[{"$nulls":31},0]
[null,{"$f":"SUM(B205:B234)","v":{"v":0.9999999999999999,"d":"100%"}},{"$nulls":3},{"$f":"SUM(F205:F234)","v":{"v":0,"d":"0 "}},{"$nulls":4},{"$f":"SUM(K205:K234)","v":{"v":0,"d":"0 "}},null,{"$f":"SUM(M205:M215)","v":{"v":1,"d":"100%"}},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1.0000000000000002,"d":"100%"},{"v":0.9999999999999999,"d":"100%"},{"v":0.9999999999999998,"d":"100%"},{"$f":"SUM(Y205:Y217)","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUM(Z205:Z220)","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUM(AA205:AA220)","v":{"v":1,"d":"100%"}},{"$f":"SUM(AB205:AB222)","v":{"v":1,"d":"100%"}},{"$f":"SUM(AC205:AC222)","v":{"v":1,"d":"100%"}},{"$f":"SUM(AD205:AD222)","v":{"v":1.0000000000000004,"d":"100%"}},{"$f":"SUM(AE205:AE222)","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUM(AF205:AF234)","v":{"v":0.9999990000000001,"d":"100%"}},{"v":0.9999999999999996,"d":"100%"},{"v":0.9999990000000003,"d":"100%"},{"v":0.9999990000000004,"d":"100%"},{"v":1.0000000000000007,"d":"100%"},{"v":1.0000000000000004,"d":"100%"},{"v":0.9999999999999997,"d":"100%"},{"v":0.9999990000000002,"d":"100%"},{"v":1.0000000000000002,"d":"100%"},{"v":0.9999999999999998,"d":"100%"},{"v":0.9999990000000003,"d":"100%"}]
[]
[null,"Landscaping",{"$nulls":3},{"$f":"+C151","v":{"v":0,"d":"0 "}},{"$nulls":4},{"$f":"+C152","v":{"v":0,"d":"0 "}}]
[]
[null,"Total",{"$nulls":3},{"$f":"SUM(F236:F238)","v":{"v":0,"d":"0 "}},{"$nulls":4},{"$f":"SUM(K236:K238)","v":{"v":0,"d":"0 "}}]
[]
[]
[]
[]
[null,"1997/98 Allowances"]
[]
[null,"Management","GN",{"$nulls":8}," p.u."]
[]
[null,"Maintenance","RH",{"$nulls":8}," p.u."]
[]
[null,"MRP at  Jan 1998","Disbursements",null,"@",null,{"$f":"D251*F251","v":{"v":0,"d":"0.00"}}]
[null,null,"Structural engineer",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Mechanical/electrical engineer",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Landscape architect",null,"@",null,{"v":0,"d":"0.00"}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"}]
[{"$nulls":3},{"$f":"SUM(D251:D257)","v":0},null,null,{"$f":"SUM(G251:G257)","v":{"v":0,"d":"0.00"}},"/",{"$f":"D258","v":0},"units",{"$f":"+G258/I258","v":{"$error":"#DIV/0!"}}," p.u."]
[{"$nulls":15},"start month"]
[]
[{"$nulls":14},"month",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63]
[{"$nulls":14},1,{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},2,{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},3,{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},4,{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},5,{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},6,{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"WORKS SUM PAYMENTS SCHEDULE",{"$nulls":12},7,{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},8,{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},9,{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"DESIGN FEES",{"$nulls":3},{"$f":"IF('Project Information'!C13=\"New Build OTS & WO\",0,'Dev Cash Flow'!#REF!)","v":{"$error":"#REF!"}},{"$nulls":3},"VAT",{"$f":"+C220","v":{"v":0,"d":"£0"}},{"$nulls":3},10,{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CONTRACT TERM",{"$nulls":3},{"$f":"'Project Information'!C33/4.333333","v":{"v":12.032967958579954,"d":"12"}},{"$nulls":8},11,{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"START MONTH",{"$nulls":3},{"$f":"MONTH('Project Information'!C27)","v":4},{"$nulls":8},12,{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},13,{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MONTH",{"$nulls":4},"WORKS SUM",{"$nulls":4},"VAT",{"$nulls":3},15,{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"%",{"$nulls":3},"£",{"$nulls":4},"£",{"$nulls":3},16,{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":14},17,{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,2,-1)","v":{"v":0.04,"d":"4%"}},{"$nulls":3},{"$f":"ROUND(+$B278*$F$271,0)","v":{"$error":"#REF!"}},{"$nulls":4},{"$f":"ROUND(+$B278*$K$20,0)","v":{"v":0,"d":"0 "}},{"$nulls":3},18,{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,3,-1)","v":{"v":0.06,"d":"6%"}},{"$nulls":3},{"$f":"ROUND(+$B279*$F$271,0)","v":{"$error":"#REF!"}},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},19,{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,4,-1)","v":{"v":0.08,"d":"8%"}},{"$nulls":3},{"$f":"ROUND(+$B280*$F$271,0)","v":{"$error":"#REF!"}},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},20,{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,5,-1)","v":{"v":0.09,"d":"9%"}},{"$nulls":3},{"$f":"ROUND(+$B281*$F$271,0)","v":{"$error":"#REF!"}},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},21,{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,6,-1)","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},22,{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,7,-1)","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},23,{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,8,-1)","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},24,{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,9,-1)","v":{"v":0.1,"d":"10%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},25,{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,10,-1)","v":{"v":0.09,"d":"9%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},26,{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,11,-1)","v":{"v":0.08,"d":"8%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},27,{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,12,-1)","v":{"v":0.07,"d":"7%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},28,{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,13,-1)","v":{"v":0.09,"d":"9%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},29,{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,14,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},30,{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,15,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},31,{"v":0,"d":"0 "},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,16,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},32,{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,17,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},33,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,18,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},34,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,19,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},35,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,20,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},36,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,21,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},37,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,22,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},38,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,23,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},39,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,24,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},40,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,25,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},41,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0,0]
[25,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,26,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},42,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0,0]
[26,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,27,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},43,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0,0]
[27,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,28,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},44,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0,0]
[28,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,29,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},45,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0,0]
[29,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,30,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},46,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0,0]
[30,{"$f":"HLOOKUP($F$21,$M$26:$AP$64,31,-1)","v":{"v":0,"d":"0%"}},{"$nulls":3},{"$error":"#REF!"},{"$nulls":4},{"v":0,"d":"0 "},{"$nulls":3},47,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0,0]
[{"$nulls":14},48,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0,0]
[null,{"$f":"SUM(B278:B307)","v":{"v":0.9999999999999999,"d":"100%"}},{"$nulls":3},{"$f":"SUM(F278:F307)","v":{"$error":"#REF!"}},{"$nulls":4},{"$f":"SUM(K278:K307)","v":{"v":0,"d":"0 "}},{"$nulls":3},49,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0,0]
[{"$nulls":14},50,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0,0]
[null,"Landscaping",{"$nulls":3},{"$f":"+C221","v":{"v":0,"d":"0 "}},{"$nulls":4},{"$f":"+C222","v":{"v":0,"d":"0 "}},{"$nulls":3},51,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0,0]
[{"$nulls":14},52,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[null,"Total",{"$nulls":3},{"$f":"SUM(F309:F311)","v":{"$error":"#REF!"}},{"$nulls":4},{"$f":"SUM(K309:K311)","v":{"v":0,"d":"0 "}},{"$nulls":3},53,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[{"$nulls":14},54,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[{"$nulls":14},55,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[{"$nulls":14},56,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[{"$nulls":14},57,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[null,"1997/98 Allowances",{"$nulls":12},58,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[{"$nulls":14},59,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[null,"Management","GN",{"$nulls":8}," p.u.",null,null,60,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[{"$nulls":14},61,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[null,"Maintenance","RH",{"$nulls":8}," p.u.",null,null,62,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[{"$nulls":14},63,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}},0]
[null,"MRP at  Jan 1998","Disbursements",null,"@",null,{"$f":"D324*F324","v":{"v":0,"d":"0.00"}},{"$nulls":30},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}},{"$f":"+$F$205","v":{"v":0,"d":"0 "}}]
[null,null,"Structural engineer",null,"@",null,{"v":0,"d":"0.00"},{"$nulls":31},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}},{"$f":"+$F$206","v":{"v":0,"d":"0 "}}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"},{"$nulls":32},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}},{"$f":"+$F$207","v":{"v":0,"d":"0 "}}]
[null,null,"Mechanical/electrical engineer",null,"@",null,{"v":0,"d":"0.00"},{"$nulls":33},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}},{"$f":"+$F$208","v":{"v":0,"d":"0 "}}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"},{"$nulls":34},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}},{"$f":"+$F$209","v":{"v":0,"d":"0 "}}]
[null,null,"Landscape architect",null,"@",null,{"v":0,"d":"0.00"},{"$nulls":35},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}},{"$f":"+$F$210","v":{"v":0,"d":"0 "}}]
[null,null,"Disbursements",null,"@",null,{"v":0,"d":"0.00"},{"$nulls":36},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}},{"$f":"+$F$211","v":{"v":0,"d":"0 "}}]
[{"$nulls":3},{"$f":"SUM(D324:D330)","v":0},null,null,{"$f":"SUM(G324:G330)","v":{"v":0,"d":"0.00"}},"/",{"$f":"D331","v":0},"units",{"$f":"+G331/I331","v":{"$error":"#DIV/0!"}}," p.u.",{"$nulls":32},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}},{"$f":"+$F$212","v":{"v":0,"d":"0 "}}]
[{"$nulls":45},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}},{"$f":"+$F$213","v":{"v":0,"d":"0 "}}]
[{"$nulls":46},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}},{"$f":"+$F$214","v":{"v":0,"d":"0 "}}]
[{"$nulls":47},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}},{"$f":"+$F$215","v":{"v":0,"d":"0 "}}]
[{"$nulls":48},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}},{"$f":"+$F$216","v":{"v":0,"d":"0 "}}]
[{"$nulls":49},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}},{"$f":"+$F$217","v":{"v":0,"d":"0 "}}]
[{"$nulls":50},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}},{"$f":"+$F$218","v":{"v":0,"d":"0 "}}]
[{"$nulls":51},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}},{"$f":"+$F$219","v":{"v":0,"d":"0 "}}]
[{"$nulls":52},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}},{"$f":"+$F$220","v":{"v":0,"d":"0 "}}]
[{"$nulls":53},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}},{"$f":"+$F$221","v":{"v":0,"d":"0 "}}]
[{"$nulls":54},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}},{"$f":"+$F$222","v":{"v":0,"d":"0 "}}]
[{"$nulls":55},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}},{"$f":"+$F$223","v":{"v":0,"d":"0 "}}]
[{"$nulls":56},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}},{"$f":"+$F$224","v":{"v":0,"d":"0 "}}]
[{"$nulls":57},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}},{"$f":"+$F$225","v":{"v":0,"d":"0 "}}]
[{"$nulls":58},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}},{"$f":"+$F$226","v":{"v":0,"d":"0 "}}]
[{"$nulls":59},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}},{"$f":"+$F$227","v":{"v":0,"d":"0 "}}]
[{"$nulls":60},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}},{"$f":"+$F$228","v":{"v":0,"d":"0 "}}]
[{"$nulls":61},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}},{"$f":"+$F$229","v":{"v":0,"d":"0 "}}]
[{"$nulls":62},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}},{"$f":"+$F$230","v":{"v":0,"d":"0 "}}]
[{"$nulls":63},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}},{"$f":"+$F$231","v":{"v":0,"d":"0 "}}]
[{"$nulls":64},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}},{"$f":"+$F$232","v":{"v":0,"d":"0 "}}]
[{"$nulls":65},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"+$F$233","v":{"v":0,"d":"0 "}}]
[{"$nulls":66},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}}]
[{"$nulls":67},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":68},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":69},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":70},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":71},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":72},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":73},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":74},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":75},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":76},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":77},{"v":0,"d":"0 "}]
[]
[]
["2001-01-01","start month"]
[]
["month",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]
[1,{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010-04-11",{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010-04-11",{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[32,{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[33,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[34,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[35,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["2010-04-11",{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[37,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[38,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[39,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[40,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0]
[41,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0]
[42,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0]
[43,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0]
[44,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0]
[45,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0]
[46,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,0,{"v":0,"d":"0 "},0,0,0]
[47,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0]
[48,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0]
[49,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0]
[50,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0]
[51,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},{"v":0,"d":"0 "},0]
[52,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[53,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[54,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[55,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[56,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[57,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[58,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[59,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[60,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[61,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[62,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[63,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}},0]
[{"$nulls":23},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}},{"$f":"$F$278","v":{"$error":"#REF!"}}]
[{"$nulls":24},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}},{"$f":"$F$279","v":{"$error":"#REF!"}}]
[{"$nulls":25},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}},{"$f":"$F$280","v":{"$error":"#REF!"}}]
[{"$nulls":26},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}},{"$f":"$F$281","v":{"$error":"#REF!"}}]
[{"$nulls":27},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}},{"$f":"$F$282","v":{"$error":"#REF!"}}]
[{"$nulls":28},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}},{"$f":"$F$283","v":{"$error":"#REF!"}}]
[{"$nulls":29},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}},{"$f":"$F$284","v":{"$error":"#REF!"}}]
[{"$nulls":30},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}},{"$f":"$F$285","v":{"$error":"#REF!"}}]
[{"$nulls":31},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}},{"$f":"$F$286","v":{"$error":"#REF!"}}]
[{"$nulls":32},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}},{"$f":"$F$287","v":{"$error":"#REF!"}}]
[{"$nulls":33},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}},{"$f":"$F$288","v":{"$error":"#REF!"}}]
[{"$nulls":34},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}},{"$f":"$F$289","v":{"$error":"#REF!"}}]
[{"$nulls":35},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}},{"$f":"$F$290","v":{"$error":"#REF!"}}]
[{"$nulls":36},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}},{"$f":"$F$291","v":{"$error":"#REF!"}}]
[{"$nulls":37},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}},{"$f":"$F$292","v":{"$error":"#REF!"}}]
[{"$nulls":38},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}},{"$f":"$F$293","v":{"$error":"#REF!"}}]
[{"$nulls":39},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}},{"$f":"$F$294","v":{"$error":"#REF!"}}]
[{"$nulls":40},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}},{"$f":"$F$295","v":{"$error":"#REF!"}}]
[{"$nulls":41},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}},{"$f":"$F$296","v":{"$error":"#REF!"}}]
[{"$nulls":42},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}},{"$f":"$F$297","v":{"$error":"#REF!"}}]
[{"$nulls":43},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}},{"$f":"$F$298","v":{"$error":"#REF!"}}]
[{"$nulls":44},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}},{"$f":"$F$299","v":{"$error":"#REF!"}}]
[{"$nulls":45},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}},{"$f":"$F$300","v":{"$error":"#REF!"}}]
[{"$nulls":46},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}},{"$f":"$F$301","v":{"$error":"#REF!"}}]
[{"$nulls":47},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}},{"$f":"$F$302","v":{"$error":"#REF!"}}]
[{"$nulls":48},{"v":0,"d":"0 "},0,0,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}},{"$f":"$F$303","v":{"$error":"#REF!"}}]
[{"$nulls":49},0,0,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}},{"$f":"$F$304","v":{"$error":"#REF!"}}]
[{"$nulls":50},0,0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}},{"$f":"$F$305","v":{"$error":"#REF!"}}]
[{"$nulls":51},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}},{"$f":"$F$306","v":{"$error":"#REF!"}}]
[{"$nulls":52},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}},{"$f":"$F$307","v":{"$error":"#REF!"}}]
[{"$nulls":53},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"$F$56","v":{"v":0,"d":"0 "}}]
[{"$nulls":54},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":55},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":56},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":57},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":58},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":59},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":60},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":61},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":62},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[{"$nulls":63},{"v":0,"d":"0 "}]

{"sheet":"Community Bond","index":20,"n_rows":400,"n_cols":42,"rows_kept":400,"hidden":true}
[null,"Repayments term",{"$f":"+'Project Information'!H54","v":{"v":5,"d":"5 "}}]
[null,"Repayment Holiday",{"$f":"+'Project Information'!H51","v":{"v":5,"d":"5 "}},{"$f":"+C2+1","v":{"v":6,"d":"6 "}}]
[null,"Bullet Repayment",{"$f":"+'Project Information'!H53","v":"Yes"}]
[null,"Total Term",{"$f":"+C2+C1","v":10}]
[null,"Roll Up Interest",{"$f":"+'Project Information'!H52","v":"Yes"}]
[null,"Interest Rate",{"$f":"+'Project Information'!H50","v":{"v":0.05,"d":"5%"}}]
[null,"Amount",{"$f":"+'Project Information'!H48","v":{"v":0,"d":"0 "}}]
[]
[]
[null,null,{"v":1,"d":"1 "},{"$f":"+C10+1","v":{"v":2,"d":"2 "}},{"$f":"+D10+1","v":{"v":3,"d":"3 "}},{"v":4,"d":"4 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "},{"v":8,"d":"8 "},{"v":9,"d":"9 "},{"v":10,"d":"10 "},{"v":11,"d":"11 "},{"v":12,"d":"12 "},{"v":13,"d":"13 "},{"v":14,"d":"14 "},{"v":15,"d":"15 "},{"v":16,"d":"16 "},{"v":17,"d":"17 "},{"v":18,"d":"18 "},{"v":19,"d":"19 "},{"v":20,"d":"20 "},{"v":21,"d":"21 "},{"v":22,"d":"22 "},{"v":23,"d":"23 "},{"v":24,"d":"24 "},{"v":25,"d":"25 "},{"v":26,"d":"26 "},{"v":27,"d":"27 "},{"v":28,"d":"28 "},{"v":29,"d":"29 "},{"v":30,"d":"30 "},{"$f":"+AF10+1","v":{"v":31,"d":"31 "}},{"$f":"+AG10+1","v":{"v":32,"d":"32 "}},{"$f":"+AH10+1","v":{"v":33,"d":"33 "}},{"$f":"+AI10+1","v":{"v":34,"d":"34 "}},{"$f":"+AJ10+1","v":{"v":35,"d":"35 "}},{"$f":"+AK10+1","v":{"v":36,"d":"36 "}},{"$f":"+AL10+1","v":{"v":37,"d":"37 "}},{"$f":"+AM10+1","v":{"v":38,"d":"38 "}},{"$f":"+AN10+1","v":{"v":39,"d":"39 "}},{"$f":"+AO10+1","v":{"v":40,"d":"40 "}}]
[]
[null,"Opening Balance",{"$f":"+C7","v":{"v":0,"d":"0 "}},{"$f":"+C18","v":{"v":0,"d":"0 "}},{"$f":"+D18","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},0,{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"+AF18","v":{"v":0,"d":"0 "}},{"$f":"+AG18","v":{"v":0,"d":"0 "}},{"$f":"+AH18","v":{"v":0,"d":"0 "}},{"$f":"+AI18","v":{"v":0,"d":"0 "}},{"$f":"+AJ18","v":{"v":0,"d":"0 "}},{"$f":"+AK18","v":{"v":0,"d":"0 "}},{"$f":"+AL18","v":{"v":0,"d":"0 "}},{"$f":"+AM18","v":{"v":0,"d":"0 "}},{"$f":"+AN18","v":{"v":0,"d":"0 "}},{"$f":"+AO18","v":{"v":0,"d":"0 "}}]
[null,"Interest",{"$f":"IF(AND($C$5=\"Yes\",$C$2>=C10),C12*$C$6,0)","v":{"v":0,"d":"0 "}},{"$f":"IF(AND($C$5=\"Yes\",$C$2>=D10),D12*$C$6,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(AND($C$5=\"Yes\",$C$2>=AG10),AG12*$C$6,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Bullet Capital Repayment",{"$f":"IF(AND($C$3=\"Yes\",$C$2=C10),-C12-C13,0)","v":{"v":0,"d":"0 "}},{"$f":"IF(AND($C$3=\"Yes\",$C$2=D10),-D12-D13,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(AND($C$3=\"Yes\",$C$2=AG10),-AG12-AG13,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Capital Repayments",{"$f":"-(IF($D$2<=C10,+C12/$C$1,0))","v":{"v":0,"d":"0 "}},{"$f":"-(IF($D$2=D10,+D12/$C$1,0))+C15","v":{"v":0,"d":"0 "}},{"$f":"-(IF($D$2=E10,+E12/$C$1,0))+D15","v":{"v":0,"d":"0 "}},{"$f":"-(IF($D$2=F10,+F12/$C$1,0))+E15","v":{"v":0,"d":"0 "}},{"$f":"-(IF($D$2=G10,+G12/$C$1,0))+F15","v":{"v":0,"d":"0 "}},{"$f":"-(IF($D$2=H10,+H12/$C$1,0))+G15","v":{"v":0,"d":"0 "}},{"$f":"IF(H18=0,0)-(IF($D$2=I10,+I12/$C$1,0))+H15","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(AF18=0,0)-(IF($D$2=AG10,+AG12/$C$1,0))+AF15","v":{"v":0,"d":"0 "}},{"$f":"IF(AG18=0,0)-(IF($D$2=AH10,+AH12/$C$1,0))+AG15","v":{"v":0,"d":"0 "}},{"$f":"IF(AH18=0,0)-(IF($D$2=AI10,+AI12/$C$1,0))+AH15","v":{"v":0,"d":"0 "}},{"$f":"IF(AI18=0,0)-(IF($D$2=AJ10,+AJ12/$C$1,0))+AI15","v":{"v":0,"d":"0 "}},{"$f":"IF(AJ18=0,0)-(IF($D$2=AK10,+AK12/$C$1,0))+AJ15","v":{"v":0,"d":"0 "}},{"$f":"IF(AK18=0,0)-(IF($D$2=AL10,+AL12/$C$1,0))+AK15","v":{"v":0,"d":"0 "}},{"$f":"IF(AL18=0,0)-(IF($D$2=AM10,+AM12/$C$1,0))+AL15","v":{"v":0,"d":"0 "}},{"$f":"IF(AM18=0,0)-(IF($D$2=AN10,+AN12/$C$1,0))+AM15","v":{"v":0,"d":"0 "}},{"$f":"IF(AN18=0,0)-(IF($D$2=AO10,+AO12/$C$1,0))+AN15","v":{"v":0,"d":"0 "}},{"$f":"IF(AO18=0,0)-(IF($D$2=AP10,+AP12/$C$1,0))+AO15","v":{"v":0,"d":"0 "}}]
[null,"Interest",{"$f":"IF(C13>0,0,(C12+C15/2)*$C$6)","v":{"v":0,"d":"0 "}},{"$f":"IF(D13>0,0,(D12+D15/2)*$C$6)","v":{"v":0,"d":"0 "}},{"$f":"IF(E13>0,0,(E12+E15/2)*$C$6)","v":{"v":0,"d":"0 "}},{"$f":"IF(F13>0,0,(F12+F15/2)*$C$6)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(AE13>0,0,(AE12+AE15/2)*$C$6)","v":{"v":0,"d":"0 "}},{"$f":"IF(AF13>0,0,(AF12+AF15/2)*$C$6)","v":{"v":0,"d":"0 "}},{"$f":"IF(AG13>0,0,(AG12+AG15/2)*$C$6)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Interest Paid",{"$f":"-C16","v":{"v":0,"d":"0 "}},{"$f":"-D16","v":{"v":0,"d":"0 "}},{"$f":"-E16","v":{"v":0,"d":"0 "}},{"$f":"-F16","v":{"v":0,"d":"0 "}},{"$f":"-G16","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"-AG16","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,"Closing Balance",{"$f":"SUM(C12:C17)","v":{"v":0,"d":"0 "}},{"$f":"SUM(D12:D17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"SUM(AG12:AG17)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,null,{"$f":"+C15+C17","v":{"v":0,"d":"0 "}},{"$f":"+D15+D17","v":{"v":0,"d":"0 "}},{"$f":"+E15+E17","v":{"v":0,"d":"0 "}},{"$f":"+F15+F17","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"+AG15+AG17","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[]
[null,"Capital Repayments",{"$f":"+C15","v":{"v":0,"d":"0 "}},{"$f":"+D15","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"+AG15","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"$f":"IF(C10<=$C$4,+C23,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(I10<=$C$4,+I23,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(AG10<=$C$4,+AG23,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[]
[null,"Interest",{"$f":"+C17","v":{"v":0,"d":"0 "}},{"$f":"+D17","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"+AG17","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
[null,null,{"$f":"IF(C10<=$C$4,+C26,0)","v":{"v":0,"d":"0 "}},{"$f":"IF(D10<=$C$4,+D26,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"$f":"IF(AG10<=$C$4,+AG26,0)","v":{"v":0,"d":"0 "}},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "},{"v":0,"d":"0 "}]
{"$rows_empty":369}
[null,{"v":41416,"d":"41,416 "}]
[]
[{"v":41421,"d":"41,421 "}]
[{"v":42799,"d":"42,799 "},{"v":41417,"d":"41,417 "}]